Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.03% first-year return on $71,550 initial cash invested.
4.03%
Cash On Cash
8%
Cap Rate
1.29
DSCR
$3,581
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $3,341 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,581
Total Expenses
$3,341
Mortgage P&I
37%
$1,318
Property Taxes
6%
$216
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895