Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.14% first-year return on $64,893 initial cash invested.
6.14%
Cash On Cash
8.76%
Cap Rate
1.43
DSCR
$3,958
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $3,626 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$3,626
Mortgage P&I
29%
$1,140
Property Taxes
13%
$516
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990