Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.81% first-year return on $66,069 initial cash invested.
8.81%
Cash On Cash
9.43%
Cap Rate
1.56
DSCR
$3,965
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,965 income − $3,480 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,965
Total Expenses
$3,480
Mortgage P&I
29%
$1,155
Property Taxes
8%
$327
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991