Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.64% first-year return on $75,036 initial cash invested.
0.64%
Cash On Cash
7.1%
Cap Rate
1.12
DSCR
$3,314
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,274 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,274
Mortgage P&I
43%
$1,435
Property Taxes
5%
$152
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828