Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.67% first-year return on $66,132 initial cash invested.
1.67%
Cash On Cash
7.49%
Cap Rate
1.17
DSCR
$2,931
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,839 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,931
Total Expenses
$2,839
Mortgage P&I
42%
$1,222
Property Taxes
4%
$128
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733