Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.76% first-year return on $69,324 initial cash invested.
0.76%
Cash On Cash
7.55%
Cap Rate
1.14
DSCR
$3,600
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,556 expenses = $44 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
$3,600
Total Expenses
$3,556
Mortgage P&I
38%
$1,350
Property Taxes
11%
$390
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900