Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.46% first-year return on $67,329 initial cash invested.
0.46%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$3,241
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $3,215 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,241
Total Expenses
$3,215
Mortgage P&I
37%
$1,193
Property Taxes
12%
$384
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810