Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.05% first-year return on $70,206 initial cash invested.
6.05%
Cash On Cash
8.35%
Cap Rate
1.4
DSCR
$3,388
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $3,034 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$3,034
Mortgage P&I
37%
$1,239
Property Taxes
2%
$80
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847