Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.95% first-year return on $68,400 initial cash invested.
3.95%
Cash On Cash
8.22%
Cap Rate
1.29
DSCR
$3,586
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,361 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,361
Mortgage P&I
36%
$1,276
Property Taxes
8%
$281
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896