Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.99% first-year return on $64,977 initial cash invested.
2.99%
Cash On Cash
7.78%
Cap Rate
1.24
DSCR
$2,934
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,772 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,977
Downpayment
20%
$44,740
Closing costs
1%
$2,237
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,772
Mortgage P&I
40%
$1,171
Property Taxes
4%
$114
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734