Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.67% first-year return on $64,200 initial cash invested.
0.67%
Cash On Cash
7.15%
Cap Rate
1.14
DSCR
$3,008
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,972 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,008
Total Expenses
$2,972
Mortgage P&I
38%
$1,155
Property Taxes
10%
$297
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752