Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.88% first-year return on $69,387 initial cash invested.
5.88%
Cash On Cash
8.4%
Cap Rate
1.4
DSCR
$3,657
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $3,317 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$3,317
Mortgage P&I
34%
$1,227
Property Taxes
7%
$246
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914