Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $68,379 initial cash invested.
2.97%
Cash On Cash
7.52%
Cap Rate
1.26
DSCR
$3,627
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,458 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$3,458
Mortgage P&I
33%
$1,189
Property Taxes
12%
$444
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907