Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.33% first-year return on $69,093 initial cash invested.
5.33%
Cash On Cash
8.71%
Cap Rate
1.35
DSCR
$3,666
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $3,359 expenses = $307 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
$3,666
Total Expenses
$3,359
Mortgage P&I
36%
$1,311
Property Taxes
6%
$202
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916