Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.2% first-year return on $72,579 initial cash invested.
2.2%
Cash On Cash
7.27%
Cap Rate
1.22
DSCR
$3,679
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $3,546 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,679
Total Expenses
$3,546
Mortgage P&I
35%
$1,294
Property Taxes
11%
$395
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920