Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.16% first-year return on $74,511 initial cash invested.
0.16%
Cash On Cash
6.92%
Cap Rate
1.1
DSCR
$3,367
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $3,357 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,367
Total Expenses
$3,357
Mortgage P&I
42%
$1,407
Property Taxes
2%
$77
Home Insurance
3%
$96
HOA
5%
$160
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842