Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.4% first-year return on $78,600 initial cash invested.
1.4%
Cash On Cash
7.08%
Cap Rate
1.17
DSCR
$3,233
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $3,141 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,233
Total Expenses
$3,141
Mortgage P&I
41%
$1,312
Property Taxes
6%
$187
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808