Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.74% first-year return on $74,385 initial cash invested.
4.74%
Cash On Cash
8.08%
Cap Rate
1.33
DSCR
$3,765
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $3,471 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$3,471
Mortgage P&I
36%
$1,364
Property Taxes
5%
$203
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941