Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.25% first-year return on $61,050 initial cash invested.
4.25%
Cash On Cash
8.41%
Cap Rate
1.31
DSCR
$3,170
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $2,954 expenses = $216 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
$3,170
Total Expenses
$2,954
Mortgage P&I
34%
$1,093
Property Taxes
8%
$267
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792