Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.22% first-year return on $63,339 initial cash invested.
2.22%
Cash On Cash
7.79%
Cap Rate
1.21
DSCR
$3,065
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $2,948 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,339
Downpayment
20%
$43,180
Closing costs
1%
$2,159
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$2,948
Mortgage P&I
38%
$1,161
Property Taxes
8%
$238
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766