Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.68% first-year return on $68,379 initial cash invested.
0.68%
Cash On Cash
7.12%
Cap Rate
1.14
DSCR
$3,391
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $3,352 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,391
Total Expenses
$3,352
Mortgage P&I
37%
$1,249
Property Taxes
12%
$390
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848