Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.77% first-year return on $71,340 initial cash invested.
0.77%
Cash On Cash
7.51%
Cap Rate
1.12
DSCR
$3,226
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,180 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,180
Mortgage P&I
44%
$1,415
Property Taxes
4%
$131
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806