Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.55% first-year return on $67,875 initial cash invested.
5.55%
Cash On Cash
8.56%
Cap Rate
1.37
DSCR
$3,519
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,205 expenses = $314 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
$3,519
Total Expenses
$3,205
Mortgage P&I
35%
$1,240
Property Taxes
6%
$198
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880