Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.69% first-year return on $67,686 initial cash invested.
2.69%
Cash On Cash
7.95%
Cap Rate
1.25
DSCR
$3,937
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $3,785 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,937
Total Expenses
$3,785
Mortgage P&I
32%
$1,258
Property Taxes
14%
$554
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984