Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.15% first-year return on $73,146 initial cash invested.
1.15%
Cash On Cash
7.01%
Cap Rate
1.15
DSCR
$3,315
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,245 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,245
Mortgage P&I
40%
$1,332
Property Taxes
7%
$217
Home Insurance
3%
$93
HOA
0%
$11
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829