Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.6% first-year return on $66,090 initial cash invested.
3.6%
Cash On Cash
8.2%
Cap Rate
1.27
DSCR
$3,238
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,040 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,040
Mortgage P&I
38%
$1,236
Property Taxes
5%
$161
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810