Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.79% first-year return on $63,591 initial cash invested.
1.79%
Cash On Cash
7.19%
Cap Rate
1.18
DSCR
$2,578
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,483 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,483
Mortgage P&I
43%
$1,102
Property Taxes
2%
$64
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644