Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.07% first-year return on $64,515 initial cash invested.
8.07%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$3,528
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $3,094 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$3,094
Mortgage P&I
34%
$1,185
Property Taxes
4%
$137
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882