Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.39% first-year return on $74,154 initial cash invested.
1.39%
Cash On Cash
7.03%
Cap Rate
1.16
DSCR
$3,227
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $3,141 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$3,141
Mortgage P&I
42%
$1,352
Property Taxes
4%
$144
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807