Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.42% first-year return on $66,300 initial cash invested.
3.42%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$3,226
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,037 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,226
Total Expenses
$3,037
Mortgage P&I
38%
$1,240
Property Taxes
5%
$169
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806