Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $71,823 initial cash invested.
0.43%
Cash On Cash
6.59%
Cap Rate
1.12
DSCR
$3,115
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $3,089 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$3,089
Mortgage P&I
40%
$1,257
Property Taxes
8%
$245
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779