Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.51% first-year return on $68,925 initial cash invested.
1.51%
Cash On Cash
7.36%
Cap Rate
1.17
DSCR
$3,170
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,083 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,083
Mortgage P&I
40%
$1,274
Property Taxes
6%
$186
Home Insurance
3%
$85
HOA
1%
$16
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792