Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.89% first-year return on $64,221 initial cash invested.
5.89%
Cash On Cash
8.48%
Cap Rate
1.4
DSCR
$3,334
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $3,019 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$3,019
Mortgage P&I
33%
$1,107
Property Taxes
7%
$218
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834