Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.76% first-year return on $64,620 initial cash invested.
1.76%
Cash On Cash
7.5%
Cap Rate
1.2
DSCR
$3,324
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $3,229 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$3,229
Mortgage P&I
35%
$1,159
Property Taxes
10%
$342
Home Insurance
2%
$79
HOA
2%
$53
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831