Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.13% first-year return on $66,300 initial cash invested.
0.13%
Cash On Cash
7.21%
Cap Rate
1.1
DSCR
$3,073
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $3,066 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,073
Total Expenses
$3,066
Mortgage P&I
41%
$1,252
Property Taxes
8%
$257
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768