Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.53% first-year return on $73,045 initial cash invested.
1.53%
Cash On Cash
6.75%
Cap Rate
1.16
DSCR
$2,808
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $2,715 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,045
Downpayment
20%
$52,424
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,715
Mortgage P&I
45%
$1,270
Property Taxes
0%
$6
Home Insurance
3%
$92
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702