Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.89% first-year return on $72,600 initial cash invested.
2.89%
Cash On Cash
7.41%
Cap Rate
1.23
DSCR
$3,207
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,032 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,032
Mortgage P&I
41%
$1,302
Property Taxes
3%
$100
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802