Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.33% first-year return on $75,708 initial cash invested.
0.33%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$3,277
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $3,256 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$3,256
Mortgage P&I
42%
$1,370
Property Taxes
6%
$212
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819