Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.34% first-year return on $68,148 initial cash invested.
2.34%
Cash On Cash
8.09%
Cap Rate
1.2
DSCR
$3,435
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,302 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,148
Downpayment
20%
$47,760
Closing costs
1%
$2,388
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,302
Mortgage P&I
39%
$1,340
Property Taxes
7%
$229
Home Insurance
2%
$84
HOA
0%
$1
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859