Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.33% first-year return on $74,049 initial cash invested.
5.33%
Cash On Cash
8.04%
Cap Rate
1.37
DSCR
$3,859
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $3,530 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,859
Total Expenses
$3,530
Mortgage P&I
34%
$1,306
Property Taxes
7%
$278
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965