Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.19% first-year return on $66,594 initial cash invested.
3.19%
Cash On Cash
8.03%
Cap Rate
1.24
DSCR
$3,114
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $2,937 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,594
Downpayment
20%
$46,280
Closing costs
1%
$2,314
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$2,937
Mortgage P&I
40%
$1,247
Property Taxes
4%
$113
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778