Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.87% first-year return on $64,179 initial cash invested.
7.87%
Cash On Cash
8.93%
Cap Rate
1.5
DSCR
$3,135
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $2,714 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$2,714
Mortgage P&I
35%
$1,090
Property Taxes
1%
$43
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784