Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.52% first-year return on $74,994 initial cash invested.
5.52%
Cash On Cash
8.47%
Cap Rate
1.38
DSCR
$4,512
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $4,167 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$4,167
Mortgage P&I
31%
$1,391
Property Taxes
11%
$515
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128