Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.58% first-year return on $66,279 initial cash invested.
5.58%
Cash On Cash
8.7%
Cap Rate
1.37
DSCR
$3,516
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,208 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,208
Mortgage P&I
35%
$1,218
Property Taxes
6%
$222
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879