Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.55% first-year return on $71,046 initial cash invested.
6.55%
Cash On Cash
8.59%
Cap Rate
1.42
DSCR
$3,729
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $3,341 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,341
Mortgage P&I
34%
$1,271
Property Taxes
5%
$190
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932