Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.87% first-year return on $72,474 initial cash invested.
6.87%
Cash On Cash
8.69%
Cap Rate
1.45
DSCR
$4,181
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $3,766 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,181
Total Expenses
$3,766
Mortgage P&I
31%
$1,297
Property Taxes
9%
$369
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045