Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.36% first-year return on $66,216 initial cash invested.
1.36%
Cash On Cash
7.4%
Cap Rate
1.16
DSCR
$2,968
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $2,893 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$2,893
Mortgage P&I
41%
$1,222
Property Taxes
6%
$164
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742