Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.74% first-year return on $64,851 initial cash invested.
2.74%
Cash On Cash
7.99%
Cap Rate
1.22
DSCR
$2,980
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,832 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$2,832
Mortgage P&I
41%
$1,218
Property Taxes
3%
$104
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745