Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.97% first-year return on $66,930 initial cash invested.
1.97%
Cash On Cash
7.55%
Cap Rate
1.19
DSCR
$3,085
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $2,975 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,930
Downpayment
20%
$46,600
Closing costs
1%
$2,330
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$2,975
Mortgage P&I
40%
$1,233
Property Taxes
6%
$180
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771