Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.57% first-year return on $75,750 initial cash invested.
8.57%
Cash On Cash
9.22%
Cap Rate
1.53
DSCR
$4,792
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $4,251 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$4,251
Mortgage P&I
29%
$1,379
Property Taxes
8%
$385
Home Insurance
2%
$96
HOA
2%
$90
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198