Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.04% first-year return on $66,279 initial cash invested.
3.04%
Cash On Cash
7.78%
Cap Rate
1.24
DSCR
$2,983
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,983 income − $2,815 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,983
Total Expenses
$2,815
Mortgage P&I
40%
$1,203
Property Taxes
3%
$101
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746