Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.27% first-year return on $61,029 initial cash invested.
6.27%
Cash On Cash
9.14%
Cap Rate
1.4
DSCR
$3,064
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,745 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,029
Downpayment
20%
$40,980
Closing costs
1%
$2,049
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,745
Mortgage P&I
36%
$1,118
Property Taxes
3%
$83
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766