Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.25% first-year return on $63,129 initial cash invested.
1.25%
Cash On Cash
7.36%
Cap Rate
1.15
DSCR
$2,595
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $2,529 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$2,529
Mortgage P&I
44%
$1,148
Property Taxes
2%
$60
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649