Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.21% first-year return on $73,629 initial cash invested.
0.21%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$3,507
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $3,494 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$3,494
Mortgage P&I
38%
$1,322
Property Taxes
11%
$378
Home Insurance
3%
$93
HOA
1%
$18
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877