Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.6% first-year return on $64,725 initial cash invested.
3.6%
Cash On Cash
8.18%
Cap Rate
1.27
DSCR
$3,240
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,046 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,046
Mortgage P&I
37%
$1,192
Property Taxes
7%
$228
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810