Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.34% first-year return on $66,300 initial cash invested.
8.34%
Cash On Cash
9.19%
Cap Rate
1.51
DSCR
$3,315
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $2,854 expenses = $461 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
$3,315
Total Expenses
$2,854
Mortgage P&I
35%
$1,168
Property Taxes
0%
$14
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829