Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.52% first-year return on $63,003 initial cash invested.
3.52%
Cash On Cash
7.87%
Cap Rate
1.26
DSCR
$2,715
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,530 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,530
Mortgage P&I
41%
$1,112
Property Taxes
1%
$37
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679