Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.67% first-year return on $75,036 initial cash invested.
2.67%
Cash On Cash
7.5%
Cap Rate
1.23
DSCR
$3,642
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,475 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,475
Mortgage P&I
38%
$1,384
Property Taxes
7%
$245
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910