Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.33% first-year return on $75,729 initial cash invested.
1.33%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$3,191
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $3,107 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,191
Total Expenses
$3,107
Mortgage P&I
42%
$1,355
Property Taxes
4%
$123
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798