Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.51% first-year return on $72,096 initial cash invested.
4.51%
Cash On Cash
7.79%
Cap Rate
1.32
DSCR
$3,302
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $3,031 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,031
Mortgage P&I
38%
$1,270
Property Taxes
2%
$80
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826