Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.93% first-year return on $64,662 initial cash invested.
9.93%
Cash On Cash
9.87%
Cap Rate
1.61
DSCR
$3,864
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $3,329 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,329
Mortgage P&I
29%
$1,138
Property Taxes
7%
$256
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966