Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.5% first-year return on $66,300 initial cash invested.
6.5%
Cash On Cash
9.33%
Cap Rate
1.39
DSCR
$3,519
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,160 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,519
Total Expenses
$3,160
Mortgage P&I
37%
$1,288
Property Taxes
3%
$102
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880