Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.37% first-year return on $67,329 initial cash invested.
3.37%
Cash On Cash
7.89%
Cap Rate
1.25
DSCR
$3,093
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $2,904 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,093
Total Expenses
$2,904
Mortgage P&I
40%
$1,231
Property Taxes
3%
$106
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773