Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.05% first-year return on $73,335 initial cash invested.
1.05%
Cash On Cash
7.06%
Cap Rate
1.14
DSCR
$3,150
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,086 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,086
Mortgage P&I
43%
$1,361
Property Taxes
4%
$120
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788