Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.57% first-year return on $62,226 initial cash invested.
3.57%
Cash On Cash
7.94%
Cap Rate
1.28
DSCR
$2,908
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $2,723 expenses = $185 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
$2,908
Total Expenses
$2,723
Mortgage P&I
38%
$1,093
Property Taxes
4%
$115
Home Insurance
3%
$75
HOA
2%
$45
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727