Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.24% first-year return on $60,315 initial cash invested.
3.24%
Cash On Cash
8.04%
Cap Rate
1.26
DSCR
$2,832
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $2,669 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,315
Downpayment
20%
$40,300
Closing costs
1%
$2,015
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$2,669
Mortgage P&I
38%
$1,074
Property Taxes
6%
$163
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708