Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.83% first-year return on $64,200 initial cash invested.
7.83%
Cash On Cash
9.27%
Cap Rate
1.5
DSCR
$3,611
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,611 income − $3,192 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,611
Total Expenses
$3,192
Mortgage P&I
31%
$1,136
Property Taxes
7%
$249
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903