Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.41% first-year return on $74,280 initial cash invested.
4.41%
Cash On Cash
7.59%
Cap Rate
1.32
DSCR
$3,416
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $3,143 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$3,143
Mortgage P&I
38%
$1,285
Property Taxes
4%
$124
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854