Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.2% first-year return on $66,048 initial cash invested.
1.2%
Cash On Cash
7.52%
Cap Rate
1.15
DSCR
$2,975
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $2,909 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,975
Total Expenses
$2,909
Mortgage P&I
42%
$1,249
Property Taxes
5%
$150
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744