Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.13% first-year return on $70,815 initial cash invested.
6.13%
Cash On Cash
8.99%
Cap Rate
1.37
DSCR
$3,740
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $3,378 expenses = $362 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
$3,740
Total Expenses
$3,378
Mortgage P&I
37%
$1,373
Property Taxes
3%
$96
Home Insurance
2%
$88
HOA
1%
$25
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935