Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.43% first-year return on $66,678 initial cash invested.
7.43%
Cash On Cash
9.29%
Cap Rate
1.45
DSCR
$3,640
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,227 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,678
Downpayment
20%
$46,360
Closing costs
1%
$2,318
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,227
Mortgage P&I
34%
$1,235
Property Taxes
4%
$161
Home Insurance
2%
$83
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910