Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.7% first-year return on $69,324 initial cash invested.
6.7%
Cash On Cash
8.46%
Cap Rate
1.44
DSCR
$3,578
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,191 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,191
Mortgage P&I
33%
$1,193
Property Taxes
5%
$179
Home Insurance
2%
$89
HOA
0%
$13
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894