Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.1% first-year return on $64,893 initial cash invested.
5.1%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$3,849
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $3,573 expenses = $276 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
$3,849
Total Expenses
$3,573
Mortgage P&I
30%
$1,140
Property Taxes
13%
$516
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962