Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.17% first-year return on $62,226 initial cash invested.
4.17%
Cash On Cash
8.14%
Cap Rate
1.31
DSCR
$2,970
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,754 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$2,754
Mortgage P&I
37%
$1,093
Property Taxes
4%
$115
Home Insurance
3%
$75
HOA
2%
$45
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742