Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $69,786 initial cash invested.
1.08%
Cash On Cash
6.96%
Cap Rate
1.15
DSCR
$3,203
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $3,140 expenses = $63 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
$3,203
Total Expenses
$3,140
Mortgage P&I
39%
$1,240
Property Taxes
8%
$264
Home Insurance
3%
$94
HOA
0%
$5
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801