Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.56% first-year return on $62,730 initial cash invested.
6.56%
Cash On Cash
9.16%
Cap Rate
1.43
DSCR
$3,634
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,291 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,291
Mortgage P&I
31%
$1,138
Property Taxes
9%
$316
Home Insurance
2%
$76
HOA
1%
$18
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908