Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.72% first-year return on $73,629 initial cash invested.
2.72%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$3,819
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,652 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,652
Mortgage P&I
35%
$1,320
Property Taxes
11%
$405
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955