Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.99% first-year return on $69,261 initial cash invested.
1.99%
Cash On Cash
7.5%
Cap Rate
1.2
DSCR
$3,569
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $3,454 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,569
Total Expenses
$3,454
Mortgage P&I
36%
$1,268
Property Taxes
11%
$385
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892