Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.86% first-year return on $69,813 initial cash invested.
0.86%
Cash On Cash
6.88%
Cap Rate
1.12
DSCR
$3,126
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,076 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,126
Total Expenses
$3,076
Mortgage P&I
45%
$1,403
Property Taxes
2%
$72
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782