Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.23% first-year return on $69,030 initial cash invested.
0.23%
Cash On Cash
6.37%
Cap Rate
1.1
DSCR
$2,524
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,511 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,511
Mortgage P&I
47%
$1,175
Property Taxes
1%
$36
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631