Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.33% first-year return on $66,762 initial cash invested.
4.33%
Cash On Cash
8.49%
Cap Rate
1.3
DSCR
$3,362
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $3,121 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,121
Mortgage P&I
38%
$1,267
Property Taxes
5%
$160
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840