Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.52% first-year return on $71,550 initial cash invested.
3.52%
Cash On Cash
7.83%
Cap Rate
1.27
DSCR
$3,499
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,499 income − $3,289 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,499
Total Expenses
$3,289
Mortgage P&I
38%
$1,313
Property Taxes
6%
$207
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875