Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.94% first-year return on $75,099 initial cash invested.
0.94%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,500
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,441 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,441
Mortgage P&I
39%
$1,357
Property Taxes
9%
$306
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875