Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.17% first-year return on $73,860 initial cash invested.
5.17%
Cash On Cash
8.3%
Cap Rate
1.34
DSCR
$3,734
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,416 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,416
Mortgage P&I
37%
$1,372
Property Taxes
3%
$112
Home Insurance
3%
$94
HOA
1%
$46
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934