Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.8% first-year return on $62,100 initial cash invested.
6.8%
Cash On Cash
8.94%
Cap Rate
1.44
DSCR
$3,136
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,784 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,784
Mortgage P&I
35%
$1,087
Property Taxes
4%
$119
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784