Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.43% first-year return on $65,271 initial cash invested.
1.43%
Cash On Cash
7.52%
Cap Rate
1.16
DSCR
$2,898
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,820 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,820
Mortgage P&I
42%
$1,216
Property Taxes
5%
$133
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724