Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.44% first-year return on $65,859 initial cash invested.
8.44%
Cash On Cash
9.96%
Cap Rate
1.5
DSCR
$4,260
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $3,797 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$3,797
Mortgage P&I
30%
$1,259
Property Taxes
10%
$417
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065