Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.47% first-year return on $68,106 initial cash invested.
7.47%
Cash On Cash
9.53%
Cap Rate
1.46
DSCR
$4,269
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $3,845 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,106
Downpayment
20%
$47,720
Closing costs
1%
$2,386
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,269
Total Expenses
$3,845
Mortgage P&I
30%
$1,300
Property Taxes
10%
$412
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067