Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.1% first-year return on $64,599 initial cash invested.
9.1%
Cash On Cash
9.68%
Cap Rate
1.54
DSCR
$3,424
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $2,934 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$2,934
Mortgage P&I
34%
$1,163
Property Taxes
1%
$48
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856