Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.42% first-year return on $66,300 initial cash invested.
0.42%
Cash On Cash
7.11%
Cap Rate
1.12
DSCR
$3,011
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $2,988 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$2,988
Mortgage P&I
41%
$1,220
Property Taxes
8%
$243
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753