Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.27% first-year return on $64,662 initial cash invested.
4.27%
Cash On Cash
8.27%
Cap Rate
1.31
DSCR
$3,381
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $3,151 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$3,151
Mortgage P&I
35%
$1,167
Property Taxes
8%
$282
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845