Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.98% first-year return on $63,843 initial cash invested.
3.98%
Cash On Cash
8.44%
Cap Rate
1.29
DSCR
$3,299
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $3,087 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,843
Downpayment
20%
$43,660
Closing costs
1%
$2,183
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,299
Total Expenses
$3,087
Mortgage P&I
36%
$1,191
Property Taxes
7%
$242
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825