Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.91% first-year return on $74,112 initial cash invested.
5.91%
Cash On Cash
8.24%
Cap Rate
1.39
DSCR
$3,678
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,313 expenses = $365 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
$3,678
Total Expenses
$3,313
Mortgage P&I
36%
$1,322
Property Taxes
3%
$127
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920