Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.95% first-year return on $65,355 initial cash invested.
0.95%
Cash On Cash
7.47%
Cap Rate
1.13
DSCR
$2,730
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,678 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,730
Total Expenses
$2,678
Mortgage P&I
45%
$1,242
Property Taxes
2%
$46
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682