Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.66% first-year return on $69,471 initial cash invested.
2.66%
Cash On Cash
7.9%
Cap Rate
1.21
DSCR
$3,192
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,038 expenses = $154 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
$3,192
Total Expenses
$3,038
Mortgage P&I
42%
$1,331
Property Taxes
3%
$104
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798