Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.75% first-year return on $69,996 initial cash invested.
1.75%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$3,160
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,058 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,058
Mortgage P&I
39%
$1,239
Property Taxes
7%
$212
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790