Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.37% first-year return on $69,324 initial cash invested.
7.37%
Cash On Cash
8.67%
Cap Rate
1.48
DSCR
$3,654
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,228 expenses = $426 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
$3,654
Total Expenses
$3,228
Mortgage P&I
33%
$1,193
Property Taxes
5%
$179
Home Insurance
2%
$89
HOA
0%
$13
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914