Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.24% first-year return on $64,179 initial cash invested.
0.24%
Cash On Cash
7.03%
Cap Rate
1.1
DSCR
$2,661
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,648 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,648
Mortgage P&I
44%
$1,170
Property Taxes
5%
$124
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665