Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.17% first-year return on $67,770 initial cash invested.
3.17%
Cash On Cash
8.22%
Cap Rate
1.24
DSCR
$3,357
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $3,178 expenses = $179 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
$3,357
Total Expenses
$3,178
Mortgage P&I
39%
$1,310
Property Taxes
5%
$174
Home Insurance
2%
$83
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839