Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.3% first-year return on $63,465 initial cash invested.
7.3%
Cash On Cash
9.37%
Cap Rate
1.46
DSCR
$3,685
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,685 income − $3,299 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,465
Downpayment
20%
$43,300
Closing costs
1%
$2,165
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$3,299
Mortgage P&I
31%
$1,157
Property Taxes
8%
$301
Home Insurance
2%
$73
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921