Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.08% first-year return on $69,324 initial cash invested.
2.08%
Cash On Cash
7.95%
Cap Rate
1.2
DSCR
$3,746
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $3,626 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,626
Mortgage P&I
36%
$1,350
Property Taxes
10%
$390
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936