Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.75% first-year return on $69,429 initial cash invested.
3.75%
Cash On Cash
8.18%
Cap Rate
1.27
DSCR
$3,330
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,113 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,113
Mortgage P&I
40%
$1,320
Property Taxes
3%
$107
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832