Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.33% first-year return on $68,348 initial cash invested.
0.33%
Cash On Cash
6.91%
Cap Rate
1.11
DSCR
$3,008
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,989 expenses = $19 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
$3,008
Total Expenses
$2,989
Mortgage P&I
41%
$1,241
Property Taxes
7%
$221
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752