Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.05% first-year return on $66,825 initial cash invested.
2.05%
Cash On Cash
7.93%
Cap Rate
1.2
DSCR
$3,434
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $3,320 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$3,320
Mortgage P&I
37%
$1,285
Property Taxes
9%
$306
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858