Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.03% first-year return on $74,112 initial cash invested.
4.03%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$3,453
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,204 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$3,204
Mortgage P&I
38%
$1,322
Property Taxes
4%
$127
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863