Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.62% first-year return on $67,056 initial cash invested.
6.62%
Cash On Cash
8.61%
Cap Rate
1.43
DSCR
$3,366
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $2,996 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$2,996
Mortgage P&I
35%
$1,172
Property Taxes
4%
$125
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842