Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.52% first-year return on $73,335 initial cash invested.
4.52%
Cash On Cash
7.86%
Cap Rate
1.31
DSCR
$3,433
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $3,157 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,433
Total Expenses
$3,157
Mortgage P&I
38%
$1,312
Property Taxes
3%
$104
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858