Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.17% first-year return on $64,725 initial cash invested.
5.17%
Cash On Cash
8.32%
Cap Rate
1.35
DSCR
$3,064
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,785 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,785
Mortgage P&I
37%
$1,140
Property Taxes
3%
$93
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766