Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.61% first-year return on $66,090 initial cash invested.
2.61%
Cash On Cash
7.72%
Cap Rate
1.23
DSCR
$3,268
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,124 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,268
Total Expenses
$3,124
Mortgage P&I
37%
$1,199
Property Taxes
8%
$276
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817