Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.38% first-year return on $68,862 initial cash invested.
3.38%
Cash On Cash
8.03%
Cap Rate
1.25
DSCR
$3,238
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,044 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,044
Mortgage P&I
40%
$1,297
Property Taxes
3%
$104
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810