Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.93% first-year return on $65,817 initial cash invested.
1.93%
Cash On Cash
7.58%
Cap Rate
1.18
DSCR
$2,845
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $2,739 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$2,739
Mortgage P&I
43%
$1,219
Property Taxes
3%
$74
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711