Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.94% first-year return on $72,659 initial cash invested.
9.94%
Cash On Cash
9.68%
Cap Rate
1.57
DSCR
$4,097
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,097 income − $3,495 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,659
Downpayment
20%
$52,056
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,097
Total Expenses
$3,495
Mortgage P&I
33%
$1,333
Property Taxes
3%
$104
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024