Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.14% first-year return on $63,150 initial cash invested.
1.14%
Cash On Cash
7.38%
Cap Rate
1.15
DSCR
$2,882
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,822 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,822
Mortgage P&I
40%
$1,147
Property Taxes
8%
$218
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720