Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.09% first-year return on $64,809 initial cash invested.
2.09%
Cash On Cash
7.61%
Cap Rate
1.19
DSCR
$2,798
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,685 expenses = $113 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
$2,798
Total Expenses
$2,685
Mortgage P&I
42%
$1,188
Property Taxes
3%
$73
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700