Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.95% first-year return on $71,214 initial cash invested.
2.95%
Cash On Cash
7.32%
Cap Rate
1.24
DSCR
$3,087
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,912 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$2,912
Mortgage P&I
40%
$1,248
Property Taxes
3%
$83
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772