Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.57% first-year return on $64,179 initial cash invested.
5.57%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$3,615
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,317 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,317
Mortgage P&I
33%
$1,200
Property Taxes
8%
$301
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904