Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.22% first-year return on $63,696 initial cash invested.
3.22%
Cash On Cash
7.65%
Cap Rate
1.27
DSCR
$3,007
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $2,836 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,696
Downpayment
20%
$43,520
Closing costs
1%
$2,176
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$2,836
Mortgage P&I
36%
$1,097
Property Taxes
7%
$217
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752