Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.01% first-year return on $64,704 initial cash invested.
4.01%
Cash On Cash
7.72%
Cap Rate
1.32
DSCR
$3,265
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $3,049 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,265
Total Expenses
$3,049
Mortgage P&I
33%
$1,084
Property Taxes
9%
$283
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816