Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.13% first-year return on $65,229 initial cash invested.
8.13%
Cash On Cash
9.52%
Cap Rate
1.48
DSCR
$3,380
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $2,938 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$2,938
Mortgage P&I
36%
$1,207
Property Taxes
1%
$30
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845