Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.58% first-year return on $74,448 initial cash invested.
0.58%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$3,286
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,250 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,448
Downpayment
20%
$53,760
Closing costs
1%
$2,688
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,250
Mortgage P&I
42%
$1,366
Property Taxes
6%
$213
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822