Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.19% first-year return on $68,295 initial cash invested.
0.19%
Cash On Cash
7.29%
Cap Rate
1.1
DSCR
$2,962
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,951 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,951
Mortgage P&I
45%
$1,326
Property Taxes
4%
$120
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740