Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.28% first-year return on $68,379 initial cash invested.
1.28%
Cash On Cash
7.43%
Cap Rate
1.15
DSCR
$3,043
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $2,970 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,043
Total Expenses
$2,970
Mortgage P&I
42%
$1,291
Property Taxes
4%
$134
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761