Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.32% first-year return on $74,679 initial cash invested.
1.32%
Cash On Cash
7.19%
Cap Rate
1.15
DSCR
$3,330
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,248 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,248
Mortgage P&I
42%
$1,402
Property Taxes
4%
$131
Home Insurance
3%
$96
HOA
1%
$21
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832