Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.76% first-year return on $66,384 initial cash invested.
9.76%
Cash On Cash
9.71%
Cap Rate
1.61
DSCR
$4,118
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $3,578 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$3,578
Mortgage P&I
28%
$1,159
Property Taxes
7%
$301
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030