Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.49% first-year return on $69,702 initial cash invested.
8.49%
Cash On Cash
9.53%
Cap Rate
1.5
DSCR
$4,000
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $3,507 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,507
Mortgage P&I
33%
$1,302
Property Taxes
5%
$204
Home Insurance
1%
$52
HOA
1%
$29
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000