Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.93% first-year return on $63,990 initial cash invested.
1.93%
Cash On Cash
7.64%
Cap Rate
1.19
DSCR
$2,983
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,983 income − $2,880 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,983
Total Expenses
$2,880
Mortgage P&I
39%
$1,173
Property Taxes
7%
$199
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746