Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.49% first-year return on $64,200 initial cash invested.
2.49%
Cash On Cash
7.45%
Cap Rate
1.22
DSCR
$2,930
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,797 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,930
Total Expenses
$2,797
Mortgage P&I
38%
$1,116
Property Taxes
7%
$198
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732