Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.36% first-year return on $64,494 initial cash invested.
1.36%
Cash On Cash
7.64%
Cap Rate
1.15
DSCR
$2,817
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,744 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,494
Downpayment
20%
$44,280
Closing costs
1%
$2,214
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,744
Mortgage P&I
43%
$1,223
Property Taxes
3%
$89
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704