Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.72% first-year return on $65,334 initial cash invested.
0.72%
Cash On Cash
7.05%
Cap Rate
1.12
DSCR
$2,712
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,673 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,673
Mortgage P&I
43%
$1,177
Property Taxes
4%
$115
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678