Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.14% first-year return on $64,179 initial cash invested.
1.14%
Cash On Cash
7.34%
Cap Rate
1.15
DSCR
$2,810
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $2,749 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$2,749
Mortgage P&I
42%
$1,172
Property Taxes
5%
$152
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702