Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.16% first-year return on $68,022 initial cash invested.
0.16%
Cash On Cash
7.29%
Cap Rate
1.11
DSCR
$3,461
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $3,452 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,022
Downpayment
20%
$47,640
Closing costs
1%
$2,382
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$3,452
Mortgage P&I
38%
$1,300
Property Taxes
12%
$408
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865