Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.79% first-year return on $66,279 initial cash invested.
2.79%
Cash On Cash
7.7%
Cap Rate
1.23
DSCR
$3,036
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $2,882 expenses = $154 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
$3,036
Total Expenses
$2,882
Mortgage P&I
40%
$1,201
Property Taxes
3%
$104
Home Insurance
3%
$80
HOA
1%
$41
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759