Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.79% first-year return on $68,232 initial cash invested.
0.79%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$2,684
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,639 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,639
Mortgage P&I
45%
$1,214
Property Taxes
2%
$58
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671