Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.06% first-year return on $66,972 initial cash invested.
2.06%
Cash On Cash
7.56%
Cap Rate
1.2
DSCR
$3,129
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $3,014 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$3,014
Mortgage P&I
39%
$1,230
Property Taxes
6%
$199
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782