Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.4% first-year return on $73,776 initial cash invested.
5.4%
Cash On Cash
8.24%
Cap Rate
1.38
DSCR
$4,150
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $3,818 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,776
Downpayment
20%
$53,120
Closing costs
1%
$2,656
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$3,818
Mortgage P&I
32%
$1,326
Property Taxes
10%
$406
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038