Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.46% first-year return on $65,355 initial cash invested.
0.46%
Cash On Cash
7.27%
Cap Rate
1.12
DSCR
$2,982
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,957 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,355
Downpayment
20%
$45,100
Closing costs
1%
$2,255
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,957
Mortgage P&I
41%
$1,222
Property Taxes
8%
$224
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746