Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.79% first-year return on $69,051 initial cash invested.
5.79%
Cash On Cash
8.81%
Cap Rate
1.37
DSCR
$3,640
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,307 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,307
Mortgage P&I
36%
$1,306
Property Taxes
4%
$130
Home Insurance
2%
$88
HOA
1%
$35
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910