Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.34% first-year return on $74,238 initial cash invested.
0.34%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$2,887
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $2,866 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$2,866
Mortgage P&I
46%
$1,327
Property Taxes
2%
$58
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722