Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $66,237 initial cash invested.
2.14%
Cash On Cash
7.42%
Cap Rate
1.19
DSCR
$2,777
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,659 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,777
Total Expenses
$2,659
Mortgage P&I
43%
$1,192
Property Taxes
2%
$54
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694