Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.48% first-year return on $66,573 initial cash invested.
7.48%
Cash On Cash
9.48%
Cap Rate
1.44
DSCR
$3,598
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $3,183 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,573
Downpayment
20%
$46,260
Closing costs
1%
$2,313
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,183
Mortgage P&I
35%
$1,268
Property Taxes
3%
$103
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900