Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.64% first-year return on $66,132 initial cash invested.
5.64%
Cash On Cash
8.96%
Cap Rate
1.37
DSCR
$3,738
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $3,427 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$3,427
Mortgage P&I
33%
$1,251
Property Taxes
8%
$299
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$934