Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.04% first-year return on $64,515 initial cash invested.
5.04%
Cash On Cash
8.59%
Cap Rate
1.34
DSCR
$3,217
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,217 income − $2,946 expenses = $271 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
$3,217
Total Expenses
$2,946
Mortgage P&I
37%
$1,185
Property Taxes
4%
$137
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804