Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.58% first-year return on $72,600 initial cash invested.
0.58%
Cash On Cash
7.5%
Cap Rate
1.12
DSCR
$3,403
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $3,368 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$3,368
Mortgage P&I
43%
$1,454
Property Taxes
6%
$190
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851