Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.06% first-year return on $64,200 initial cash invested.
2.06%
Cash On Cash
7.85%
Cap Rate
1.18
DSCR
$2,818
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,708 expenses = $110 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
$2,818
Total Expenses
$2,708
Mortgage P&I
43%
$1,216
Property Taxes
2%
$62
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704