Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.48% first-year return on $66,888 initial cash invested.
0.48%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,824
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,797 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,888
Downpayment
20%
$46,560
Closing costs
1%
$2,328
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,797
Mortgage P&I
41%
$1,158
Property Taxes
7%
$199
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706