Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.39% first-year return on $72,915 initial cash invested.
4.39%
Cash On Cash
7.93%
Cap Rate
1.32
DSCR
$3,727
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $3,460 expenses = $267 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
$3,727
Total Expenses
$3,460
Mortgage P&I
35%
$1,313
Property Taxes
7%
$244
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932