Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $72,831 initial cash invested.
1.04%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$2,970
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,907 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$2,907
Mortgage P&I
44%
$1,302
Property Taxes
2%
$71
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742