Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.47% first-year return on $70,374 initial cash invested.
1.47%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$2,767
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,767 income − $2,681 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,767
Total Expenses
$2,681
Mortgage P&I
45%
$1,252
Property Taxes
0%
$7
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692