Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.02% first-year return on $64,662 initial cash invested.
2.02%
Cash On Cash
7.58%
Cap Rate
1.19
DSCR
$2,813
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $2,704 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$2,704
Mortgage P&I
42%
$1,181
Property Taxes
3%
$93
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703