Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.89% first-year return on $71,529 initial cash invested.
2.89%
Cash On Cash
7.18%
Cap Rate
1.23
DSCR
$2,899
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $2,727 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,899
Total Expenses
$2,727
Mortgage P&I
43%
$1,237
Property Taxes
0%
$9
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725