Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.57% first-year return on $66,279 initial cash invested.
3.57%
Cash On Cash
7.95%
Cap Rate
1.27
DSCR
$3,121
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $2,924 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,121
Total Expenses
$2,924
Mortgage P&I
38%
$1,201
Property Taxes
3%
$104
Home Insurance
3%
$80
HOA
1%
$41
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780