Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.28% first-year return on $66,279 initial cash invested.
3.28%
Cash On Cash
7.86%
Cap Rate
1.25
DSCR
$3,092
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $2,911 expenses = $181 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
$3,092
Total Expenses
$2,911
Mortgage P&I
39%
$1,201
Property Taxes
3%
$104
Home Insurance
3%
$80
HOA
1%
$41
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773