Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.03% first-year return on $73,692 initial cash invested.
3.03%
Cash On Cash
7.48%
Cap Rate
1.24
DSCR
$3,321
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,135 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,135
Mortgage P&I
40%
$1,335
Property Taxes
3%
$112
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830