Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $66,657 initial cash invested.
6.84%
Cash On Cash
8.71%
Cap Rate
1.45
DSCR
$3,479
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $3,099 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,479
Total Expenses
$3,099
Mortgage P&I
33%
$1,163
Property Taxes
5%
$176
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870