Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.49% first-year return on $68,400 initial cash invested.
2.49%
Cash On Cash
7.54%
Cap Rate
1.22
DSCR
$3,318
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $3,176 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,176
Mortgage P&I
37%
$1,234
Property Taxes
8%
$264
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830