Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.5% first-year return on $62,100 initial cash invested.
8.5%
Cash On Cash
9.54%
Cap Rate
1.53
DSCR
$3,465
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $3,025 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$3,025
Mortgage P&I
31%
$1,090
Property Taxes
6%
$194
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866