Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.78% first-year return on $71,214 initial cash invested.
2.78%
Cash On Cash
7.27%
Cap Rate
1.23
DSCR
$3,069
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $2,904 expenses = $165 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
$3,069
Total Expenses
$2,904
Mortgage P&I
41%
$1,248
Property Taxes
3%
$83
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767