Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.84% first-year return on $59,979 initial cash invested.
7.84%
Cash On Cash
9.42%
Cap Rate
1.53
DSCR
$3,786
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $3,394 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$3,394
Mortgage P&I
27%
$1,027
Property Taxes
12%
$448
Home Insurance
2%
$70
HOA
1%
$33
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946