Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.35% first-year return on $68,652 initial cash invested.
9.35%
Cash On Cash
9.4%
Cap Rate
1.58
DSCR
$3,891
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $3,356 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$3,356
Mortgage P&I
31%
$1,199
Property Taxes
4%
$154
Home Insurance
2%
$86
HOA
1%
$48
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973