Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.6% first-year return on $68,127 initial cash invested.
0.6%
Cash On Cash
6.98%
Cap Rate
1.13
DSCR
$3,016
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,982 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$2,982
Mortgage P&I
41%
$1,233
Property Taxes
7%
$217
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754