Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.06% first-year return on $67,350 initial cash invested.
4.06%
Cash On Cash
8.45%
Cap Rate
1.28
DSCR
$3,407
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $3,179 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,407
Total Expenses
$3,179
Mortgage P&I
38%
$1,290
Property Taxes
5%
$172
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852