Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.78% first-year return on $66,678 initial cash invested.
6.78%
Cash On Cash
9.09%
Cap Rate
1.42
DSCR
$3,570
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,193 expenses = $377 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
$3,570
Total Expenses
$3,193
Mortgage P&I
35%
$1,235
Property Taxes
5%
$161
Home Insurance
2%
$83
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892