Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.14% first-year return on $59,990 initial cash invested.
6.14%
Cash On Cash
8.68%
Cap Rate
1.41
DSCR
$2,927
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $2,620 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,990
Downpayment
20%
$39,990
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$2,620
Mortgage P&I
35%
$1,022
Property Taxes
4%
$123
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732