Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.6% first-year return on $72,978 initial cash invested.
3.6%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$3,478
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $3,259 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,978
Downpayment
20%
$52,360
Closing costs
1%
$2,618
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$3,259
Mortgage P&I
39%
$1,361
Property Taxes
4%
$134
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870