Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.21% first-year return on $68,463 initial cash invested.
4.21%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$3,445
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,445 income − $3,205 expenses = $240 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
$3,445
Total Expenses
$3,205
Mortgage P&I
38%
$1,299
Property Taxes
5%
$167
Home Insurance
2%
$85
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861