Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.63% first-year return on $68,400 initial cash invested.
0.63%
Cash On Cash
6.94%
Cap Rate
1.12
DSCR
$2,782
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $2,746 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,746
Mortgage P&I
45%
$1,242
Property Taxes
3%
$85
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696