Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.15% first-year return on $69,639 initial cash invested.
7.15%
Cash On Cash
9.1%
Cap Rate
1.44
DSCR
$3,913
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,913 income − $3,498 expenses = $415 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
$3,913
Total Expenses
$3,498
Mortgage P&I
33%
$1,292
Property Taxes
6%
$239
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978