Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $66,090 initial cash invested.
0.45%
Cash On Cash
7.05%
Cap Rate
1.12
DSCR
$3,040
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $3,015 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$3,015
Mortgage P&I
39%
$1,199
Property Taxes
9%
$276
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760