Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.75% first-year return on $67,434 initial cash invested.
0.75%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$2,962
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,920 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,920
Mortgage P&I
40%
$1,171
Property Taxes
8%
$226
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740