Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.42% first-year return on $65,418 initial cash invested.
6.42%
Cash On Cash
9.07%
Cap Rate
1.4
DSCR
$3,560
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $3,210 expenses = $350 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
$3,560
Total Expenses
$3,210
Mortgage P&I
34%
$1,215
Property Taxes
6%
$207
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890