Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $64,200 initial cash invested.
1.08%
Cash On Cash
7.41%
Cap Rate
1.17
DSCR
$3,436
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,378 expenses = $58 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
$3,436
Total Expenses
$3,378
Mortgage P&I
34%
$1,164
Property Taxes
14%
$489
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859