Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.44% first-year return on $68,379 initial cash invested.
9.44%
Cash On Cash
10.02%
Cap Rate
1.55
DSCR
$4,379
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,379 income − $3,841 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,379
Total Expenses
$3,841
Mortgage P&I
29%
$1,291
Property Taxes
8%
$364
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095