Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.61% first-year return on $67,014 initial cash invested.
6.61%
Cash On Cash
8.65%
Cap Rate
1.42
DSCR
$3,308
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $2,939 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$2,939
Mortgage P&I
36%
$1,181
Property Taxes
2%
$64
Home Insurance
2%
$82
HOA
1%
$25
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827