Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.68% first-year return on $65,103 initial cash invested.
0.68%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$2,747
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $2,710 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,103
Downpayment
20%
$44,860
Closing costs
1%
$2,243
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$2,710
Mortgage P&I
40%
$1,108
Property Taxes
7%
$192
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687