Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.03% first-year return on $69,471 initial cash invested.
5.03%
Cash On Cash
8.62%
Cap Rate
1.32
DSCR
$3,453
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,162 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$3,162
Mortgage P&I
39%
$1,331
Property Taxes
3%
$104
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863