Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.59% first-year return on $68,925 initial cash invested.
3.59%
Cash On Cash
7.72%
Cap Rate
1.27
DSCR
$3,205
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $2,999 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$2,999
Mortgage P&I
38%
$1,226
Property Taxes
4%
$137
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801