Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.47% first-year return on $68,400 initial cash invested.
7.47%
Cash On Cash
9.22%
Cap Rate
1.45
DSCR
$3,708
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,282 expenses = $426 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
$3,708
Total Expenses
$3,282
Mortgage P&I
34%
$1,271
Property Taxes
4%
$148
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927