Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.66% first-year return on $71,403 initial cash invested.
2.66%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$3,042
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $2,884 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$2,884
Mortgage P&I
42%
$1,290
Property Taxes
1%
$34
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760