Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.05% first-year return on $68,883 initial cash invested.
0.05%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$3,229
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $3,226 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$3,226
Mortgage P&I
38%
$1,218
Property Taxes
11%
$357
Home Insurance
3%
$96
HOA
0%
$6
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807