Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.27% first-year return on $72,390 initial cash invested.
5.27%
Cash On Cash
8.05%
Cap Rate
1.36
DSCR
$3,466
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,148 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,148
Mortgage P&I
37%
$1,280
Property Taxes
3%
$113
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866