Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.34% first-year return on $67,896 initial cash invested.
1.34%
Cash On Cash
7.42%
Cap Rate
1.17
DSCR
$3,426
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,350 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,350
Mortgage P&I
37%
$1,257
Property Taxes
11%
$365
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856