Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.55% first-year return on $74,616 initial cash invested.
0.55%
Cash On Cash
6.52%
Cap Rate
1.11
DSCR
$2,801
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $2,767 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$2,767
Mortgage P&I
47%
$1,318
Property Taxes
0%
$7
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700