Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.61% first-year return on $69,555 initial cash invested.
2.61%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$3,170
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,019 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,019
Mortgage P&I
38%
$1,205
Property Taxes
6%
$203
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792