Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.83% first-year return on $65,229 initial cash invested.
0.83%
Cash On Cash
7.06%
Cap Rate
1.13
DSCR
$2,681
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,636 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,681
Total Expenses
$2,636
Mortgage P&I
44%
$1,171
Property Taxes
4%
$100
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670