Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.44% first-year return on $75,141 initial cash invested.
4.44%
Cash On Cash
7.69%
Cap Rate
1.31
DSCR
$3,397
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $3,119 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$3,119
Mortgage P&I
39%
$1,329
Property Taxes
2%
$63
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849