Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.11% first-year return on $75,729 initial cash invested.
7.11%
Cash On Cash
8.65%
Cap Rate
1.45
DSCR
$4,185
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $3,736 expenses = $449 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
$4,185
Total Expenses
$3,736
Mortgage P&I
33%
$1,366
Property Taxes
6%
$266
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046