Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.44% first-year return on $74,112 initial cash invested.
9.44%
Cash On Cash
9.29%
Cap Rate
1.57
DSCR
$4,096
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $3,513 expenses = $583 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
$4,096
Total Expenses
$3,513
Mortgage P&I
32%
$1,322
Property Taxes
3%
$127
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024