Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.45% first-year return on $74,490 initial cash invested.
3.45%
Cash On Cash
7.47%
Cap Rate
1.27
DSCR
$3,417
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,203 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,203
Mortgage P&I
39%
$1,324
Property Taxes
4%
$144
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854