Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.71% first-year return on $67,308 initial cash invested.
2.71%
Cash On Cash
7.24%
Cap Rate
1.23
DSCR
$2,877
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $2,725 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$2,725
Mortgage P&I
40%
$1,150
Property Taxes
3%
$87
Home Insurance
3%
$93
HOA
0%
$14
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719