Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.15% first-year return on $72,705 initial cash invested.
5.15%
Cash On Cash
7.96%
Cap Rate
1.36
DSCR
$3,640
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,328 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,328
Mortgage P&I
35%
$1,269
Property Taxes
6%
$217
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910