Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.67% first-year return on $66,531 initial cash invested.
0.67%
Cash On Cash
7.2%
Cap Rate
1.13
DSCR
$3,075
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,038 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$3,038
Mortgage P&I
40%
$1,226
Property Taxes
11%
$335
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769