Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.07% first-year return on $68,652 initial cash invested.
5.07%
Cash On Cash
8.65%
Cap Rate
1.35
DSCR
$4,124
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $3,834 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$3,834
Mortgage P&I
31%
$1,284
Property Taxes
11%
$456
Home Insurance
2%
$88
HOA
1%
$26
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031