Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.59% first-year return on $66,657 initial cash invested.
2.59%
Cash On Cash
8.04%
Cap Rate
1.21
DSCR
$3,257
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $3,113 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$3,113
Mortgage P&I
39%
$1,278
Property Taxes
6%
$188
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814