Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.54% first-year return on $67,749 initial cash invested.
1.54%
Cash On Cash
7.62%
Cap Rate
1.16
DSCR
$3,067
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $2,980 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,749
Downpayment
20%
$47,380
Closing costs
1%
$2,369
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$2,980
Mortgage P&I
42%
$1,295
Property Taxes
4%
$128
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767