Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.32% first-year return on $71,067 initial cash invested.
9.32%
Cash On Cash
9.29%
Cap Rate
1.56
DSCR
$3,749
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,749 income − $3,197 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,749
Total Expenses
$3,197
Mortgage P&I
33%
$1,254
Property Taxes
1%
$53
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937