Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.98% first-year return on $69,660 initial cash invested.
2.98%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$3,132
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $2,959 expenses = $173 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
$3,132
Total Expenses
$2,959
Mortgage P&I
40%
$1,265
Property Taxes
3%
$104
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783