Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.45% first-year return on $75,750 initial cash invested.
5.45%
Cash On Cash
8.12%
Cap Rate
1.38
DSCR
$4,094
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $3,750 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,094
Total Expenses
$3,750
Mortgage P&I
33%
$1,353
Property Taxes
8%
$335
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024