Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.65% first-year return on $62,037 initial cash invested.
5.65%
Cash On Cash
8.94%
Cap Rate
1.37
DSCR
$3,168
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,876 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,037
Downpayment
20%
$41,940
Closing costs
1%
$2,097
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$2,876
Mortgage P&I
36%
$1,144
Property Taxes
4%
$132
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792