Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.17% first-year return on $68,883 initial cash invested.
0.17%
Cash On Cash
7.39%
Cap Rate
1.1
DSCR
$3,135
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,125 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$3,125
Mortgage P&I
43%
$1,357
Property Taxes
6%
$176
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784