Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.44% first-year return on $66,804 initial cash invested.
8.44%
Cash On Cash
9.33%
Cap Rate
1.53
DSCR
$3,919
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,919 income − $3,449 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,919
Total Expenses
$3,449
Mortgage P&I
30%
$1,180
Property Taxes
8%
$317
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980