Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.01% first-year return on $66,195 initial cash invested.
3.01%
Cash On Cash
7.75%
Cap Rate
1.26
DSCR
$3,511
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,511 income − $3,345 expenses = $166 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
$3,511
Total Expenses
$3,345
Mortgage P&I
34%
$1,177
Property Taxes
11%
$403
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878