Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.14% first-year return on $64,221 initial cash invested.
7.14%
Cash On Cash
8.88%
Cap Rate
1.47
DSCR
$3,465
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $3,083 expenses = $382 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
$3,465
Total Expenses
$3,083
Mortgage P&I
32%
$1,107
Property Taxes
6%
$218
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866