Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.56% first-year return on $74,448 initial cash invested.
3.56%
Cash On Cash
7.5%
Cap Rate
1.27
DSCR
$3,314
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,093 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,448
Downpayment
20%
$53,760
Closing costs
1%
$2,688
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,093
Mortgage P&I
40%
$1,326
Property Taxes
2%
$78
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828