Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.41% first-year return on $64,200 initial cash invested.
2.41%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,284
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,155 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,155
Mortgage P&I
34%
$1,117
Property Taxes
12%
$385
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821