Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.09% first-year return on $74,175 initial cash invested.
3.09%
Cash On Cash
7.46%
Cap Rate
1.24
DSCR
$3,332
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,141 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,141
Mortgage P&I
40%
$1,339
Property Taxes
3%
$109
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833