Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.1% first-year return on $64,536 initial cash invested.
6.1%
Cash On Cash
8.53%
Cap Rate
1.42
DSCR
$3,480
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $3,152 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$3,152
Mortgage P&I
32%
$1,108
Property Taxes
8%
$294
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870