Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.33% first-year return on $65,250 initial cash invested.
8.33%
Cash On Cash
9.5%
Cap Rate
1.51
DSCR
$3,658
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,205 expenses = $453 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
$3,658
Total Expenses
$3,205
Mortgage P&I
32%
$1,182
Property Taxes
5%
$176
Home Insurance
2%
$79
HOA
0%
$13
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914