Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.96% first-year return on $67,770 initial cash invested.
2.96%
Cash On Cash
8.15%
Cap Rate
1.23
DSCR
$3,334
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $3,167 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$3,167
Mortgage P&I
39%
$1,310
Property Taxes
5%
$174
Home Insurance
2%
$83
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834