Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.16% first-year return on $74,679 initial cash invested.
8.16%
Cash On Cash
9.07%
Cap Rate
1.49
DSCR
$4,147
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,147 income − $3,639 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,147
Total Expenses
$3,639
Mortgage P&I
33%
$1,365
Property Taxes
5%
$189
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037