Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.93% first-year return on $64,179 initial cash invested.
3.93%
Cash On Cash
8.2%
Cap Rate
1.28
DSCR
$3,043
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $2,833 expenses = $210 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
$3,043
Total Expenses
$2,833
Mortgage P&I
38%
$1,170
Property Taxes
4%
$124
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761