Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.71% first-year return on $65,271 initial cash invested.
6.71%
Cash On Cash
9.16%
Cap Rate
1.41
DSCR
$3,450
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,085 expenses = $365 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
$3,450
Total Expenses
$3,085
Mortgage P&I
35%
$1,216
Property Taxes
4%
$133
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862