Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.61% first-year return on $73,230 initial cash invested.
3.61%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$3,770
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,550 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,550
Mortgage P&I
34%
$1,287
Property Taxes
9%
$345
Home Insurance
2%
$92
HOA
0%
$16
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942