Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.68% first-year return on $66,090 initial cash invested.
5.68%
Cash On Cash
8.45%
Cap Rate
1.4
DSCR
$3,627
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,314 expenses = $313 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
$3,627
Total Expenses
$3,314
Mortgage P&I
32%
$1,155
Property Taxes
8%
$288
Home Insurance
2%
$80
HOA
1%
$50
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907