Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.31% first-year return on $66,846 initial cash invested.
8.31%
Cash On Cash
9.11%
Cap Rate
1.51
DSCR
$3,375
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $2,912 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$2,912
Mortgage P&I
35%
$1,168
Property Taxes
1%
$40
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844