Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.51% first-year return on $61,029 initial cash invested.
6.51%
Cash On Cash
9.21%
Cap Rate
1.41
DSCR
$3,083
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $2,752 expenses = $331 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
$3,083
Total Expenses
$2,752
Mortgage P&I
36%
$1,118
Property Taxes
3%
$83
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771