Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.08% first-year return on $63,990 initial cash invested.
3.08%
Cash On Cash
8.01%
Cap Rate
1.25
DSCR
$3,102
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $2,938 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$2,938
Mortgage P&I
38%
$1,173
Property Taxes
6%
$199
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776