Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.15% first-year return on $74,700 initial cash invested.
3.15%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$3,684
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,488 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,488
Mortgage P&I
37%
$1,348
Property Taxes
8%
$278
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921