Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.16% first-year return on $66,951 initial cash invested.
8.16%
Cash On Cash
9.03%
Cap Rate
1.51
DSCR
$3,469
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $3,014 expenses = $455 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
$3,469
Total Expenses
$3,014
Mortgage P&I
33%
$1,160
Property Taxes
3%
$107
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867