Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $68,337 initial cash invested.
1.55%
Cash On Cash
7.76%
Cap Rate
1.18
DSCR
$3,624
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,536 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,536
Mortgage P&I
36%
$1,317
Property Taxes
11%
$391
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906