Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.77% first-year return on $69,954 initial cash invested.
0.77%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$2,994
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $2,949 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,949
Mortgage P&I
42%
$1,263
Property Taxes
5%
$162
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748