Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.43% first-year return on $72,495 initial cash invested.
3.43%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$3,108
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $2,901 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$2,901
Mortgage P&I
41%
$1,280
Property Taxes
1%
$39
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777