Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.52% first-year return on $71,466 initial cash invested.
4.52%
Cash On Cash
7.95%
Cap Rate
1.32
DSCR
$3,539
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $3,270 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$3,270
Mortgage P&I
36%
$1,275
Property Taxes
6%
$204
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885