Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.07% first-year return on $69,618 initial cash invested.
2.07%
Cash On Cash
7.4%
Cap Rate
1.19
DSCR
$3,017
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $2,897 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$2,897
Mortgage P&I
42%
$1,274
Property Taxes
3%
$86
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754