Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.95% first-year return on $75,750 initial cash invested.
2.95%
Cash On Cash
7.48%
Cap Rate
1.23
DSCR
$3,284
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,098 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,098
Mortgage P&I
43%
$1,398
Property Taxes
1%
$28
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821