Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.6% first-year return on $69,786 initial cash invested.
0.6%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$3,150
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,115 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,115
Mortgage P&I
39%
$1,240
Property Taxes
8%
$264
Home Insurance
3%
$94
HOA
0%
$5
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788