Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.36% first-year return on $60,000 initial cash invested.
7.36%
Cash On Cash
9.2%
Cap Rate
1.47
DSCR
$2,980
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,612 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$2,612
Mortgage P&I
35%
$1,047
Property Taxes
2%
$65
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745