Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.28% first-year return on $76,290 initial cash invested.
0.28%
Cash On Cash
7.02%
Cap Rate
1.11
DSCR
$3,232
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,214 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,232
Total Expenses
$3,214
Mortgage P&I
41%
$1,309
Property Taxes
8%
$267
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808