Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.59% first-year return on $67,287 initial cash invested.
0.59%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$2,746
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,713 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,287
Downpayment
20%
$46,940
Closing costs
1%
$2,347
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,713
Mortgage P&I
43%
$1,176
Property Taxes
4%
$121
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686