Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.5% first-year return on $69,471 initial cash invested.
1.5%
Cash On Cash
7.42%
Cap Rate
1.16
DSCR
$3,008
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,921 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$2,921
Mortgage P&I
44%
$1,309
Property Taxes
3%
$81
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752