Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.79% first-year return on $74,700 initial cash invested.
3.79%
Cash On Cash
7.63%
Cap Rate
1.27
DSCR
$3,353
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $3,117 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,353
Total Expenses
$3,117
Mortgage P&I
40%
$1,346
Property Taxes
2%
$68
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838