Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.72% first-year return on $69,639 initial cash invested.
8.72%
Cash On Cash
9.57%
Cap Rate
1.52
DSCR
$4,086
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $3,580 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$3,580
Mortgage P&I
32%
$1,292
Property Taxes
6%
$239
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022