Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.82% first-year return on $67,434 initial cash invested.
5.82%
Cash On Cash
8.91%
Cap Rate
1.37
DSCR
$3,530
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,203 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,203
Mortgage P&I
36%
$1,280
Property Taxes
4%
$145
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882