Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.78% first-year return on $75,729 initial cash invested.
7.78%
Cash On Cash
8.85%
Cap Rate
1.48
DSCR
$4,268
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $3,777 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$3,777
Mortgage P&I
32%
$1,366
Property Taxes
6%
$266
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067