Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.29% first-year return on $66,300 initial cash invested.
1.29%
Cash On Cash
7.31%
Cap Rate
1.16
DSCR
$2,940
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,869 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$2,869
Mortgage P&I
41%
$1,213
Property Taxes
6%
$164
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735