Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.4% first-year return on $74,175 initial cash invested.
3.4%
Cash On Cash
7.55%
Cap Rate
1.26
DSCR
$3,328
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,118 expenses = $210 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
$3,328
Total Expenses
$3,118
Mortgage P&I
40%
$1,341
Property Taxes
3%
$87
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832