Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.35% first-year return on $68,610 initial cash invested.
1.35%
Cash On Cash
7.56%
Cap Rate
1.15
DSCR
$2,948
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $2,871 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$2,871
Mortgage P&I
45%
$1,323
Property Taxes
3%
$81
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737