Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.93% first-year return on $64,725 initial cash invested.
3.93%
Cash On Cash
8.31%
Cap Rate
1.29
DSCR
$3,244
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $3,032 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$3,032
Mortgage P&I
37%
$1,199
Property Taxes
6%
$196
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811