Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.38% first-year return on $75,036 initial cash invested.
0.38%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$3,504
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,480 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,480
Mortgage P&I
39%
$1,357
Property Taxes
10%
$345
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876