Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.07% first-year return on $64,326 initial cash invested.
7.07%
Cash On Cash
8.74%
Cap Rate
1.49
DSCR
$3,654
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,275 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$3,275
Mortgage P&I
30%
$1,081
Property Taxes
8%
$306
Home Insurance
3%
$105
HOA
1%
$29
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914