Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.37% first-year return on $65,250 initial cash invested.
5.37%
Cash On Cash
8.92%
Cap Rate
1.35
DSCR
$3,422
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,130 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,130
Mortgage P&I
36%
$1,243
Property Taxes
5%
$165
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856