Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.86% first-year return on $68,001 initial cash invested.
2.86%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$3,393
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,231 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,231
Mortgage P&I
37%
$1,265
Property Taxes
7%
$221
Home Insurance
2%
$84
HOA
1%
$32
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848