Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.31% first-year return on $66,195 initial cash invested.
1.31%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$3,331
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $3,259 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,331
Total Expenses
$3,259
Mortgage P&I
35%
$1,177
Property Taxes
12%
$403
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833