Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.69% first-year return on $73,734 initial cash invested.
1.69%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$3,809
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $3,705 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$3,705
Mortgage P&I
34%
$1,309
Property Taxes
12%
$450
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952