Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.37% first-year return on $69,513 initial cash invested.
3.37%
Cash On Cash
7.71%
Cap Rate
1.27
DSCR
$3,488
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,293 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,293
Mortgage P&I
36%
$1,242
Property Taxes
8%
$287
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872