Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.27% first-year return on $66,090 initial cash invested.
5.27%
Cash On Cash
8.32%
Cap Rate
1.37
DSCR
$3,582
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,292 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,292
Mortgage P&I
32%
$1,155
Property Taxes
8%
$288
Home Insurance
2%
$80
HOA
1%
$50
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896