Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.42% first-year return on $70,815 initial cash invested.
5.42%
Cash On Cash
8.77%
Cap Rate
1.34
DSCR
$3,657
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $3,337 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$3,337
Mortgage P&I
38%
$1,373
Property Taxes
3%
$96
Home Insurance
2%
$88
HOA
1%
$25
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914