Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.13% first-year return on $65,250 initial cash invested.
3.13%
Cash On Cash
8.31%
Cap Rate
1.24
DSCR
$3,259
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $3,089 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$3,089
Mortgage P&I
39%
$1,259
Property Taxes
6%
$187
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815