Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.19% first-year return on $75,477 initial cash invested.
0.19%
Cash On Cash
6.95%
Cap Rate
1.1
DSCR
$3,243
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,231 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,477
Downpayment
20%
$54,740
Closing costs
1%
$2,737
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,231
Mortgage P&I
45%
$1,444
Property Taxes
4%
$132
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811