Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.56% first-year return on $66,888 initial cash invested.
1.56%
Cash On Cash
7.65%
Cap Rate
1.17
DSCR
$3,169
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $3,082 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,888
Downpayment
20%
$46,560
Closing costs
1%
$2,328
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,169
Total Expenses
$3,082
Mortgage P&I
40%
$1,270
Property Taxes
7%
$209
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792