Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.3% first-year return on $64,809 initial cash invested.
1.3%
Cash On Cash
7.36%
Cap Rate
1.15
DSCR
$2,715
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,645 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,809
Downpayment
20%
$44,580
Closing costs
1%
$2,229
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,645
Mortgage P&I
44%
$1,188
Property Taxes
3%
$73
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679