Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.64% first-year return on $64,200 initial cash invested.
2.64%
Cash On Cash
7.56%
Cap Rate
1.24
DSCR
$3,167
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $3,026 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$3,026
Mortgage P&I
35%
$1,118
Property Taxes
9%
$273
Home Insurance
2%
$79
HOA
1%
$35
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792