Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.29% first-year return on $67,980 initial cash invested.
9.29%
Cash On Cash
9.97%
Cap Rate
1.52
DSCR
$3,797
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $3,271 expenses = $526 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$3,271
Mortgage P&I
34%
$1,299
Property Taxes
2%
$63
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949