Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.27% first-year return on $68,337 initial cash invested.
9.27%
Cash On Cash
9.61%
Cap Rate
1.54
DSCR
$3,691
Rent
$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,691 income − $3,163 expenses = $528 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,691
Total Expenses
$3,163
Mortgage P&I
34%
$1,244
Property Taxes
2%
$67
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923