Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.27% first-year return on $64,872 initial cash invested.
9.27%
Cash On Cash
9.78%
Cap Rate
1.54
DSCR
$3,458
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $2,957 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,872
Downpayment
20%
$44,640
Closing costs
1%
$2,232
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$2,957
Mortgage P&I
34%
$1,181
Property Taxes
2%
$63
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864