Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.57% first-year return on $74,532 initial cash invested.
3.57%
Cash On Cash
7.54%
Cap Rate
1.27
DSCR
$3,355
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $3,133 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$3,133
Mortgage P&I
40%
$1,336
Property Taxes
3%
$85
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839