Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.81% first-year return on $62,226 initial cash invested.
1.81%
Cash On Cash
7.62%
Cap Rate
1.19
DSCR
$2,863
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $2,769 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,863
Total Expenses
$2,769
Mortgage P&I
39%
$1,128
Property Taxes
7%
$192
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716