Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4% first-year return on $64,851 initial cash invested.
4%
Cash On Cash
8.38%
Cap Rate
1.28
DSCR
$3,111
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $2,895 expenses = $216 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
$3,111
Total Expenses
$2,895
Mortgage P&I
39%
$1,218
Property Taxes
3%
$104
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778