Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.65% first-year return on $72,600 initial cash invested.
5.65%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$4,141
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $3,799 expenses = $342 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
$4,141
Total Expenses
$3,799
Mortgage P&I
31%
$1,289
Property Taxes
10%
$418
Home Insurance
2%
$91
HOA
0%
$13
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035