Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.6% first-year return on $68,085 initial cash invested.
0.6%
Cash On Cash
7.01%
Cap Rate
1.12
DSCR
$2,792
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,758 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,758
Mortgage P&I
45%
$1,247
Property Taxes
3%
$82
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698