Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.34% first-year return on $73,545 initial cash invested.
1.34%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$3,189
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $3,107 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$3,107
Mortgage P&I
41%
$1,311
Property Taxes
5%
$172
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797