Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.93% first-year return on $68,085 initial cash invested.
3.93%
Cash On Cash
8.03%
Cap Rate
1.28
DSCR
$3,153
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $2,930 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$2,930
Mortgage P&I
40%
$1,247
Property Taxes
3%
$82
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788