Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.74% first-year return on $67,308 initial cash invested.
4.74%
Cash On Cash
7.87%
Cap Rate
1.34
DSCR
$3,097
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $2,831 expenses = $266 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
$3,097
Total Expenses
$2,831
Mortgage P&I
37%
$1,150
Property Taxes
3%
$87
Home Insurance
3%
$93
HOA
0%
$14
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774