Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.55% first-year return on $68,295 initial cash invested.
2.55%
Cash On Cash
7.19%
Cap Rate
1.22
DSCR
$2,769
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $2,624 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,624
Mortgage P&I
43%
$1,180
Property Taxes
1%
$30
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692