Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.51% first-year return on $75,456 initial cash invested.
0.51%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$3,601
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $3,569 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$3,569
Mortgage P&I
38%
$1,366
Property Taxes
10%
$377
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900