Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.56% first-year return on $66,300 initial cash invested.
9.56%
Cash On Cash
9.57%
Cap Rate
1.57
DSCR
$3,444
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $2,916 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$2,916
Mortgage P&I
34%
$1,168
Property Taxes
0%
$14
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861