Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.02% first-year return on $66,258 initial cash invested.
8.02%
Cash On Cash
9.01%
Cap Rate
1.5
DSCR
$3,370
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $2,927 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$2,927
Mortgage P&I
34%
$1,147
Property Taxes
2%
$82
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842