Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.91% first-year return on $61,365 initial cash invested.
5.91%
Cash On Cash
8.9%
Cap Rate
1.37
DSCR
$2,874
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,572 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,365
Downpayment
20%
$41,300
Closing costs
1%
$2,065
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$2,572
Mortgage P&I
39%
$1,115
Property Taxes
0%
$10
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718