Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.91% first-year return on $74,742 initial cash invested.
5.91%
Cash On Cash
8.29%
Cap Rate
1.4
DSCR
$4,029
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $3,661 expenses = $368 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
$4,029
Total Expenses
$3,661
Mortgage P&I
33%
$1,338
Property Taxes
7%
$294
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007