Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.01% first-year return on $68,694 initial cash invested.
5.01%
Cash On Cash
8.5%
Cap Rate
1.32
DSCR
$3,212
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $2,925 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,694
Downpayment
20%
$48,280
Closing costs
1%
$2,414
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$2,925
Mortgage P&I
40%
$1,295
Property Taxes
0%
$1
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803