Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.4% first-year return on $65,250 initial cash invested.
8.4%
Cash On Cash
9.64%
Cap Rate
1.49
DSCR
$3,534
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $3,077 expenses = $457 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$3,077
Mortgage P&I
34%
$1,210
Property Taxes
3%
$92
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884