Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.77% first-year return on $65,418 initial cash invested.
4.77%
Cash On Cash
8.56%
Cap Rate
1.33
DSCR
$3,389
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $3,129 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,389
Total Expenses
$3,129
Mortgage P&I
36%
$1,215
Property Taxes
6%
$207
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847