Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $67,581 initial cash invested.
0.39%
Cash On Cash
7.4%
Cap Rate
1.12
DSCR
$3,351
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $3,329 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,581
Downpayment
20%
$47,220
Closing costs
1%
$2,361
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,329
Mortgage P&I
39%
$1,299
Property Taxes
10%
$346
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838