Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.64% first-year return on $71,550 initial cash invested.
1.64%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$3,257
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $3,159 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$3,159
Mortgage P&I
39%
$1,276
Property Taxes
7%
$231
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814