Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.8% first-year return on $65,250 initial cash invested.
9.8%
Cash On Cash
9.96%
Cap Rate
1.58
DSCR
$3,812
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $3,279 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$3,279
Mortgage P&I
31%
$1,182
Property Taxes
5%
$176
Home Insurance
2%
$79
HOA
0%
$13
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953