Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.27% first-year return on $75,729 initial cash invested.
0.27%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$3,089
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $3,072 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,089
Total Expenses
$3,072
Mortgage P&I
45%
$1,393
Property Taxes
3%
$100
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772