Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.66% first-year return on $69,240 initial cash invested.
0.66%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$2,941
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $2,903 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$2,903
Mortgage P&I
42%
$1,239
Property Taxes
5%
$152
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735