Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.81% first-year return on $66,300 initial cash invested.
2.81%
Cash On Cash
7.94%
Cap Rate
1.23
DSCR
$3,163
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $3,008 expenses = $155 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
$3,163
Total Expenses
$3,008
Mortgage P&I
39%
$1,240
Property Taxes
5%
$169
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791