Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.87% first-year return on $63,612 initial cash invested.
1.87%
Cash On Cash
7.18%
Cap Rate
1.21
DSCR
$3,257
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $3,158 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$3,158
Mortgage P&I
33%
$1,071
Property Taxes
13%
$426
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814