Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.7% first-year return on $67,287 initial cash invested.
7.7%
Cash On Cash
9.22%
Cap Rate
1.47
DSCR
$3,533
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,533 income − $3,101 expenses = $432 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,287
Downpayment
20%
$46,940
Closing costs
1%
$2,347
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,533
Total Expenses
$3,101
Mortgage P&I
35%
$1,231
Property Taxes
3%
$93
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883