Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.5% first-year return on $67,896 initial cash invested.
8.5%
Cash On Cash
9.73%
Cap Rate
1.48
DSCR
$3,601
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $3,120 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$3,120
Mortgage P&I
36%
$1,301
Property Taxes
1%
$33
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900