Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.24% first-year return on $70,794 initial cash invested.
0.24%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$2,937
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $2,923 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$2,923
Mortgage P&I
43%
$1,264
Property Taxes
5%
$160
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734