Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.48% first-year return on $68,631 initial cash invested.
4.48%
Cash On Cash
8.24%
Cap Rate
1.3
DSCR
$3,142
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $2,886 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$2,886
Mortgage P&I
41%
$1,273
Property Taxes
1%
$17
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786