Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.42% first-year return on $69,093 initial cash invested.
1.42%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$3,620
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $3,538 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,538
Mortgage P&I
34%
$1,222
Property Taxes
13%
$487
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905