Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.7% first-year return on $68,631 initial cash invested.
5.7%
Cash On Cash
8.61%
Cap Rate
1.36
DSCR
$3,274
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $2,948 expenses = $326 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
$3,274
Total Expenses
$2,948
Mortgage P&I
39%
$1,273
Property Taxes
1%
$17
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818