Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.71% first-year return on $61,050 initial cash invested.
2.71%
Cash On Cash
7.91%
Cap Rate
1.24
DSCR
$3,020
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,882 expenses = $138 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
$3,020
Total Expenses
$2,882
Mortgage P&I
36%
$1,093
Property Taxes
9%
$267
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755