Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.93% first-year return on $65,229 initial cash invested.
9.93%
Cash On Cash
10.08%
Cap Rate
1.57
DSCR
$3,569
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $3,029 expenses = $540 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
$3,569
Total Expenses
$3,029
Mortgage P&I
34%
$1,207
Property Taxes
1%
$30
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892