Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.28% first-year return on $66,384 initial cash invested.
1.28%
Cash On Cash
7.48%
Cap Rate
1.16
DSCR
$3,226
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,155 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,155
Mortgage P&I
38%
$1,236
Property Taxes
6%
$202
Home Insurance
3%
$82
HOA
3%
$87
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806