Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.08% first-year return on $69,660 initial cash invested.
3.08%
Cash On Cash
7.66%
Cap Rate
1.24
DSCR
$3,145
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $2,966 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$2,966
Mortgage P&I
40%
$1,265
Property Taxes
3%
$104
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786