Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.7% first-year return on $69,093 initial cash invested.
3.7%
Cash On Cash
8.2%
Cap Rate
1.27
DSCR
$3,483
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $3,270 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$3,270
Mortgage P&I
38%
$1,311
Property Taxes
6%
$202
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871