Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.92% first-year return on $69,744 initial cash invested.
2.92%
Cash On Cash
7.55%
Cap Rate
1.24
DSCR
$3,235
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $3,065 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,744
Downpayment
20%
$49,280
Closing costs
1%
$2,464
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,235
Total Expenses
$3,065
Mortgage P&I
39%
$1,251
Property Taxes
5%
$174
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809