Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.35% first-year return on $75,750 initial cash invested.
7.35%
Cash On Cash
8.79%
Cap Rate
1.45
DSCR
$3,962
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $3,498 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$3,498
Mortgage P&I
35%
$1,393
Property Taxes
3%
$109
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990