Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.51% first-year return on $69,933 initial cash invested.
2.51%
Cash On Cash
7.8%
Cap Rate
1.2
DSCR
$3,147
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $3,001 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$3,001
Mortgage P&I
42%
$1,336
Property Taxes
2%
$66
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787