Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.28% first-year return on $67,749 initial cash invested.
2.28%
Cash On Cash
7.85%
Cap Rate
1.2
DSCR
$3,146
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,017 expenses = $129 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
$3,146
Total Expenses
$3,017
Mortgage P&I
41%
$1,295
Property Taxes
4%
$128
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786