Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.36% first-year return on $69,702 initial cash invested.
4.36%
Cash On Cash
8.27%
Cap Rate
1.3
DSCR
$3,537
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,284 expenses = $253 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
$3,537
Total Expenses
$3,284
Mortgage P&I
37%
$1,302
Property Taxes
6%
$204
Home Insurance
1%
$52
HOA
1%
$29
Property Management
15%
$531
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884