Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.15% first-year return on $66,321 initial cash invested.
2.15%
Cash On Cash
7.59%
Cap Rate
1.2
DSCR
$3,208
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $3,089 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,321
Downpayment
20%
$46,020
Closing costs
1%
$2,301
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,089
Mortgage P&I
38%
$1,208
Property Taxes
7%
$240
Home Insurance
3%
$82
HOA
1%
$20
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802