Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $65,922 initial cash invested.
0.56%
Cash On Cash
7.29%
Cap Rate
1.11
DSCR
$2,769
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,738 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,738
Mortgage P&I
45%
$1,245
Property Taxes
3%
$84
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692