Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.47% first-year return on $67,686 initial cash invested.
4.47%
Cash On Cash
8.49%
Cap Rate
1.3
DSCR
$3,283
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $3,031 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$3,031
Mortgage P&I
39%
$1,291
Property Taxes
2%
$81
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821