Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.73% first-year return on $66,762 initial cash invested.
2.73%
Cash On Cash
7.99%
Cap Rate
1.22
DSCR
$3,195
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,043 expenses = $152 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
$3,195
Total Expenses
$3,043
Mortgage P&I
40%
$1,267
Property Taxes
5%
$160
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799