Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $64,179 initial cash invested.
0.45%
Cash On Cash
7.13%
Cap Rate
1.11
DSCR
$2,742
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,718 expenses = $24 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
$2,742
Total Expenses
$2,718
Mortgage P&I
43%
$1,172
Property Taxes
6%
$152
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686