Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.64% first-year return on $72,642 initial cash invested.
2.64%
Cash On Cash
7.53%
Cap Rate
1.22
DSCR
$3,279
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,119 expenses = $160 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
$3,279
Total Expenses
$3,119
Mortgage P&I
41%
$1,342
Property Taxes
3%
$110
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820