Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.62% first-year return on $67,329 initial cash invested.
1.62%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$2,780
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,689 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,780
Total Expenses
$2,689
Mortgage P&I
45%
$1,245
Property Taxes
1%
$28
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695