Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.54% first-year return on $62,982 initial cash invested.
3.54%
Cash On Cash
8.17%
Cap Rate
1.27
DSCR
$3,059
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $2,873 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,982
Downpayment
20%
$42,840
Closing costs
1%
$2,142
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,059
Total Expenses
$2,873
Mortgage P&I
38%
$1,150
Property Taxes
6%
$178
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765