Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.43% first-year return on $66,951 initial cash invested.
6.43%
Cash On Cash
8.49%
Cap Rate
1.42
DSCR
$3,282
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $2,923 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,951
Downpayment
20%
$46,620
Closing costs
1%
$2,331
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$2,923
Mortgage P&I
35%
$1,160
Property Taxes
3%
$107
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820