Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.49% first-year return on $66,090 initial cash invested.
2.49%
Cash On Cash
7.6%
Cap Rate
1.21
DSCR
$2,837
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $2,700 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$2,700
Mortgage P&I
42%
$1,200
Property Taxes
2%
$59
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709