Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.6% first-year return on $75,750 initial cash invested.
8.6%
Cash On Cash
8.92%
Cap Rate
1.53
DSCR
$4,154
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $3,611 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$3,611
Mortgage P&I
32%
$1,335
Property Taxes
4%
$185
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038