Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.77% first-year return on $72,894 initial cash invested.
4.77%
Cash On Cash
8.66%
Cap Rate
1.31
DSCR
$3,887
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,887 income − $3,597 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,887
Total Expenses
$3,597
Mortgage P&I
37%
$1,442
Property Taxes
5%
$197
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972