Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.51% first-year return on $65,250 initial cash invested.
0.51%
Cash On Cash
7.1%
Cap Rate
1.11
DSCR
$2,648
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,620 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,620
Mortgage P&I
45%
$1,198
Property Taxes
3%
$72
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662