Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.1% first-year return on $61,953 initial cash invested.
3.1%
Cash On Cash
8%
Cap Rate
1.25
DSCR
$2,919
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,759 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,759
Mortgage P&I
38%
$1,118
Property Taxes
6%
$165
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730