Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.14% first-year return on $74,175 initial cash invested.
5.14%
Cash On Cash
8.08%
Cap Rate
1.34
DSCR
$3,539
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $3,221 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$3,221
Mortgage P&I
38%
$1,341
Property Taxes
2%
$87
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885