Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.92% first-year return on $66,531 initial cash invested.
0.92%
Cash On Cash
7.27%
Cap Rate
1.14
DSCR
$3,101
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $3,050 expenses = $51 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
$3,101
Total Expenses
$3,050
Mortgage P&I
40%
$1,226
Property Taxes
11%
$335
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775