Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.23% first-year return on $68,463 initial cash invested.
3.23%
Cash On Cash
8.07%
Cap Rate
1.24
DSCR
$3,338
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,154 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,463
Downpayment
20%
$48,060
Closing costs
1%
$2,403
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,154
Mortgage P&I
39%
$1,299
Property Taxes
5%
$167
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834