Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.14% first-year return on $68,400 initial cash invested.
0.14%
Cash On Cash
6.3%
Cap Rate
1.1
DSCR
$2,555
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$2,547
Mortgage P&I
45%
$1,151
Property Taxes
3%
$86
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639