Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.32% first-year return on $69,912 initial cash invested.
1.32%
Cash On Cash
7.46%
Cap Rate
1.15
DSCR
$3,183
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,106 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$3,106
Mortgage P&I
42%
$1,332
Property Taxes
5%
$159
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796