Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.31% first-year return on $72,915 initial cash invested.
3.31%
Cash On Cash
7.61%
Cap Rate
1.26
DSCR
$3,600
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,399 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,399
Mortgage P&I
36%
$1,313
Property Taxes
7%
$244
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900