Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.98% first-year return on $72,600 initial cash invested.
4.98%
Cash On Cash
8.09%
Cap Rate
1.36
DSCR
$4,064
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,763 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,763
Mortgage P&I
32%
$1,289
Property Taxes
10%
$418
Home Insurance
2%
$91
HOA
0%
$13
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016