Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.7% first-year return on $74,112 initial cash invested.
0.7%
Cash On Cash
6.87%
Cap Rate
1.14
DSCR
$3,634
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,591 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,591
Mortgage P&I
37%
$1,342
Property Taxes
11%
$388
Home Insurance
3%
$91
HOA
1%
$27
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908