Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.22% first-year return on $75,729 initial cash invested.
9.22%
Cash On Cash
9.68%
Cap Rate
1.53
DSCR
$4,574
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $3,992 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$3,992
Mortgage P&I
32%
$1,453
Property Taxes
5%
$247
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144