Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.73% first-year return on $67,434 initial cash invested.
4.73%
Cash On Cash
8.58%
Cap Rate
1.31
DSCR
$3,415
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $3,149 expenses = $266 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
$3,415
Total Expenses
$3,149
Mortgage P&I
37%
$1,280
Property Taxes
4%
$145
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854