Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.32% first-year return on $68,253 initial cash invested.
1.32%
Cash On Cash
7.13%
Cap Rate
1.16
DSCR
$2,992
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $2,917 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$2,917
Mortgage P&I
41%
$1,226
Property Taxes
6%
$170
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748