Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.55% first-year return on $72,600 initial cash invested.
4.55%
Cash On Cash
7.96%
Cap Rate
1.34
DSCR
$4,010
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,735 expenses = $275 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
$4,010
Total Expenses
$3,735
Mortgage P&I
32%
$1,289
Property Taxes
10%
$418
Home Insurance
2%
$91
HOA
0%
$13
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002