Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.46% first-year return on $65,796 initial cash invested.
2.46%
Cash On Cash
7.16%
Cap Rate
1.22
DSCR
$2,770
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,635 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,796
Downpayment
20%
$45,520
Closing costs
1%
$2,276
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,635
Mortgage P&I
40%
$1,112
Property Taxes
4%
$102
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692