Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.81% first-year return on $64,179 initial cash invested.
5.81%
Cash On Cash
8.28%
Cap Rate
1.39
DSCR
$2,926
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,615 expenses = $311 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
$2,926
Total Expenses
$2,615
Mortgage P&I
37%
$1,090
Property Taxes
1%
$43
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732