Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.8% first-year return on $65,544 initial cash invested.
4.8%
Cash On Cash
7.98%
Cap Rate
1.34
DSCR
$3,084
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $2,822 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,822
Mortgage P&I
36%
$1,120
Property Taxes
5%
$142
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771