Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.5% first-year return on $65,229 initial cash invested.
3.5%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$3,270
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $3,080 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$3,080
Mortgage P&I
34%
$1,119
Property Taxes
10%
$338
Home Insurance
2%
$53
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818