Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $67,287 initial cash invested.
1.61%
Cash On Cash
7.06%
Cap Rate
1.17
DSCR
$2,855
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $2,765 expenses = $90 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
$2,855
Total Expenses
$2,765
Mortgage P&I
41%
$1,176
Property Taxes
4%
$121
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714