Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.56% first-year return on $73,713 initial cash invested.
6.56%
Cash On Cash
8.63%
Cap Rate
1.43
DSCR
$4,267
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,267 income − $3,864 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,267
Total Expenses
$3,864
Mortgage P&I
31%
$1,333
Property Taxes
9%
$386
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067