Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $69,681 initial cash invested.
0.45%
Cash On Cash
6.93%
Cap Rate
1.12
DSCR
$3,269
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $3,243 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$3,243
Mortgage P&I
39%
$1,265
Property Taxes
10%
$320
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817