Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $68,295 initial cash invested.
1.55%
Cash On Cash
7.71%
Cap Rate
1.16
DSCR
$3,115
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $3,027 expenses = $88 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
$3,115
Total Expenses
$3,027
Mortgage P&I
43%
$1,326
Property Taxes
4%
$120
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779