Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.53% first-year return on $67,875 initial cash invested.
4.53%
Cash On Cash
8.25%
Cap Rate
1.32
DSCR
$3,406
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,150 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,150
Mortgage P&I
36%
$1,240
Property Taxes
6%
$198
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852