Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.12% first-year return on $73,377 initial cash invested.
5.12%
Cash On Cash
8.29%
Cap Rate
1.34
DSCR
$3,770
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,457 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,457
Mortgage P&I
36%
$1,358
Property Taxes
5%
$195
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942