Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.81% first-year return on $65,334 initial cash invested.
2.81%
Cash On Cash
7.25%
Cap Rate
1.25
DSCR
$2,975
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $2,822 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,975
Total Expenses
$2,822
Mortgage P&I
37%
$1,089
Property Taxes
7%
$209
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744