Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.09% first-year return on $67,014 initial cash invested.
7.09%
Cash On Cash
8.8%
Cap Rate
1.45
DSCR
$3,364
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $2,968 expenses = $396 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
$3,364
Total Expenses
$2,968
Mortgage P&I
35%
$1,181
Property Taxes
2%
$64
Home Insurance
2%
$82
HOA
1%
$25
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841