Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1% first-year return on $74,322 initial cash invested.
1%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$3,642
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,580 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,322
Downpayment
20%
$53,640
Closing costs
1%
$2,682
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,580
Mortgage P&I
36%
$1,305
Property Taxes
12%
$433
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910