Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.5% first-year return on $66,300 initial cash invested.
1.5%
Cash On Cash
7.41%
Cap Rate
1.16
DSCR
$2,728
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,645 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,645
Mortgage P&I
45%
$1,229
Property Taxes
1%
$27
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682