Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.02% first-year return on $66,909 initial cash invested.
1.02%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$2,647
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $2,590 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,909
Downpayment
20%
$46,580
Closing costs
1%
$2,329
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$2,590
Mortgage P&I
45%
$1,179
Property Taxes
2%
$57
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662