Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.69% first-year return on $75,099 initial cash invested.
1.69%
Cash On Cash
6.97%
Cap Rate
1.18
DSCR
$3,239
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $3,133 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,239
Total Expenses
$3,133
Mortgage P&I
41%
$1,344
Property Taxes
4%
$136
Home Insurance
3%
$97
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810