Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.15% first-year return on $66,405 initial cash invested.
2.15%
Cash On Cash
7.66%
Cap Rate
1.21
DSCR
$3,387
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $3,268 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$3,268
Mortgage P&I
36%
$1,217
Property Taxes
10%
$324
Home Insurance
2%
$77
HOA
1%
$25
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$847