Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.8% first-year return on $67,350 initial cash invested.
2.8%
Cash On Cash
7.94%
Cap Rate
1.24
DSCR
$3,506
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,349 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,349
Mortgage P&I
36%
$1,257
Property Taxes
9%
$328
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876