Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.85% first-year return on $65,292 initial cash invested.
0.85%
Cash On Cash
7.34%
Cap Rate
1.13
DSCR
$2,854
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $2,808 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,292
Downpayment
20%
$45,040
Closing costs
1%
$2,252
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$2,808
Mortgage P&I
43%
$1,217
Property Taxes
5%
$141
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714