Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.28% first-year return on $67,308 initial cash invested.
3.28%
Cash On Cash
8.07%
Cap Rate
1.25
DSCR
$3,397
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $3,213 expenses = $184 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
$3,397
Total Expenses
$3,213
Mortgage P&I
37%
$1,260
Property Taxes
7%
$238
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849