Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.71% first-year return on $67,308 initial cash invested.
3.71%
Cash On Cash
8.21%
Cap Rate
1.27
DSCR
$3,444
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $3,236 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,308
Downpayment
20%
$46,960
Closing costs
1%
$2,348
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,236
Mortgage P&I
37%
$1,260
Property Taxes
7%
$238
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861