Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $72,516 initial cash invested.
1.61%
Cash On Cash
6.98%
Cap Rate
1.18
DSCR
$3,281
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $3,184 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,516
Downpayment
20%
$51,920
Closing costs
1%
$2,596
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,281
Total Expenses
$3,184
Mortgage P&I
39%
$1,282
Property Taxes
7%
$228
Home Insurance
3%
$92
HOA
0%
$8
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820