Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.09% first-year return on $73,650 initial cash invested.
1.09%
Cash On Cash
6.79%
Cap Rate
1.15
DSCR
$3,119
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $3,052 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$3,052
Mortgage P&I
42%
$1,307
Property Taxes
5%
$154
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780