Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.28% first-year return on $64,641 initial cash invested.
8.28%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$3,409
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $2,963 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,409
Total Expenses
$2,963
Mortgage P&I
35%
$1,182
Property Taxes
2%
$68
Home Insurance
2%
$78
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852