Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.25% first-year return on $68,400 initial cash invested.
7.25%
Cash On Cash
9.16%
Cap Rate
1.44
DSCR
$3,684
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,271 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,684
Total Expenses
$3,271
Mortgage P&I
35%
$1,271
Property Taxes
4%
$148
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921