Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.59% first-year return on $64,200 initial cash invested.
3.59%
Cash On Cash
7.8%
Cap Rate
1.28
DSCR
$3,045
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,853 expenses = $192 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
$3,045
Total Expenses
$2,853
Mortgage P&I
37%
$1,116
Property Taxes
7%
$198
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761