Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.29% first-year return on $67,392 initial cash invested.
3.29%
Cash On Cash
7.82%
Cap Rate
1.26
DSCR
$3,336
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,151 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,151
Mortgage P&I
36%
$1,215
Property Taxes
8%
$252
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834