Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.52% first-year return on $69,429 initial cash invested.
2.52%
Cash On Cash
7.81%
Cap Rate
1.21
DSCR
$3,194
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,048 expenses = $146 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
$3,194
Total Expenses
$3,048
Mortgage P&I
41%
$1,320
Property Taxes
3%
$107
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798