Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.82% first-year return on $64,452 initial cash invested.
0.82%
Cash On Cash
7.29%
Cap Rate
1.13
DSCR
$2,852
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,808 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,808
Mortgage P&I
42%
$1,185
Property Taxes
6%
$175
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713