Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.3% first-year return on $69,450 initial cash invested.
1.3%
Cash On Cash
7.61%
Cap Rate
1.17
DSCR
$3,660
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $3,585 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$3,585
Mortgage P&I
36%
$1,332
Property Taxes
11%
$408
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915