Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.26% first-year return on $73,587 initial cash invested.
0.26%
Cash On Cash
6.67%
Cap Rate
1.11
DSCR
$3,223
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $3,207 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,587
Downpayment
20%
$52,940
Closing costs
1%
$2,647
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$3,207
Mortgage P&I
41%
$1,326
Property Taxes
7%
$240
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806