Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $68,348 initial cash invested.
0.07%
Cash On Cash
6.83%
Cap Rate
1.1
DSCR
$2,980
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,976 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,348
Downpayment
20%
$47,950
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$2,976
Mortgage P&I
42%
$1,241
Property Taxes
7%
$221
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745