Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.05% first-year return on $74,112 initial cash invested.
1.05%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$3,293
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $3,228 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,293
Total Expenses
$3,228
Mortgage P&I
43%
$1,427
Property Taxes
3%
$101
Home Insurance
3%
$86
HOA
1%
$33
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823