Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.02% first-year return on $64,389 initial cash invested.
3.02%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$2,996
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $2,834 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,389
Downpayment
20%
$44,180
Closing costs
1%
$2,209
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,834
Mortgage P&I
39%
$1,168
Property Taxes
5%
$149
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749