Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.18% first-year return on $72,642 initial cash invested.
2.18%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$3,225
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $3,093 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,093
Mortgage P&I
42%
$1,342
Property Taxes
3%
$110
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806