Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $64,725 initial cash invested.
1.08%
Cash On Cash
7.4%
Cap Rate
1.16
DSCR
$3,186
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $3,128 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$3,128
Mortgage P&I
37%
$1,188
Property Taxes
10%
$332
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796