Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.14% first-year return on $61,050 initial cash invested.
3.14%
Cash On Cash
8.05%
Cap Rate
1.26
DSCR
$3,064
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,904 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,904
Mortgage P&I
36%
$1,093
Property Taxes
9%
$267
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766