Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.29% first-year return on $66,300 initial cash invested.
7.29%
Cash On Cash
9.24%
Cap Rate
1.44
DSCR
$3,476
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $3,073 expenses = $403 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
$3,476
Total Expenses
$3,073
Mortgage P&I
35%
$1,229
Property Taxes
3%
$96
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869