Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.11% first-year return on $64,599 initial cash invested.
1.11%
Cash On Cash
7.41%
Cap Rate
1.15
DSCR
$2,858
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $2,798 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$2,798
Mortgage P&I
42%
$1,196
Property Taxes
5%
$150
Home Insurance
3%
$79
HOA
0%
$2
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714