Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $74,721 initial cash invested.
1.65%
Cash On Cash
7.07%
Cap Rate
1.17
DSCR
$3,284
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,181 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,181
Mortgage P&I
41%
$1,358
Property Taxes
5%
$154
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821