Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.75% first-year return on $71,634 initial cash invested.
0.75%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,140
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $3,095 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$3,095
Mortgage P&I
41%
$1,283
Property Taxes
7%
$213
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785