Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.75% first-year return on $75,330 initial cash invested.
1.75%
Cash On Cash
7.14%
Cap Rate
1.18
DSCR
$3,358
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,248 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,248
Mortgage P&I
41%
$1,380
Property Taxes
5%
$160
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840