Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.41% first-year return on $63,807 initial cash invested.
0.41%
Cash On Cash
6.75%
Cap Rate
1.11
DSCR
$2,781
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $2,759 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,807
Downpayment
20%
$49,340
Closing costs
1%
$2,467
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,781
Total Expenses
$2,759
Mortgage P&I
45%
$1,254
Property Taxes
3%
$80
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695