Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.56% first-year return on $71,046 initial cash invested.
5.56%
Cash On Cash
8.29%
Cap Rate
1.37
DSCR
$3,618
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $3,289 expenses = $329 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
$3,618
Total Expenses
$3,289
Mortgage P&I
35%
$1,271
Property Taxes
5%
$190
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904