Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.47% first-year return on $68,379 initial cash invested.
0.47%
Cash On Cash
7.17%
Cap Rate
1.11
DSCR
$2,741
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $2,714 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$2,714
Mortgage P&I
47%
$1,296
Property Taxes
1%
$18
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685