Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.79% first-year return on $69,135 initial cash invested.
4.79%
Cash On Cash
8.47%
Cap Rate
1.34
DSCR
$4,034
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $3,758 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$3,758
Mortgage P&I
32%
$1,281
Property Taxes
9%
$354
Home Insurance
2%
$88
HOA
2%
$100
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008