Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.11% first-year return on $64,788 initial cash invested.
3.11%
Cash On Cash
7.37%
Cap Rate
1.26
DSCR
$2,738
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,570 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$2,570
Mortgage P&I
40%
$1,090
Property Taxes
3%
$79
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684