Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.08% first-year return on $74,742 initial cash invested.
4.08%
Cash On Cash
7.75%
Cap Rate
1.3
DSCR
$3,813
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $3,559 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,559
Mortgage P&I
35%
$1,338
Property Taxes
8%
$294
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953