Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.1% first-year return on $64,200 initial cash invested.
1.1%
Cash On Cash
7.55%
Cap Rate
1.14
DSCR
$2,720
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,661 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,661
Mortgage P&I
45%
$1,216
Property Taxes
2%
$62
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680