Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.48% first-year return on $69,450 initial cash invested.
0.48%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$2,943
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $2,915 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$2,915
Mortgage P&I
42%
$1,241
Property Taxes
6%
$175
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736