Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.38% first-year return on $69,660 initial cash invested.
0.38%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,410
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $3,388 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,388
Mortgage P&I
35%
$1,197
Property Taxes
13%
$439
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852