Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.32% first-year return on $72,306 initial cash invested.
2.32%
Cash On Cash
7.87%
Cap Rate
1.21
DSCR
$3,841
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,841 income − $3,701 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,841
Total Expenses
$3,701
Mortgage P&I
36%
$1,401
Property Taxes
9%
$347
Home Insurance
2%
$88
HOA
1%
$21
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960