Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.45% first-year return on $72,600 initial cash invested.
8.45%
Cash On Cash
8.82%
Cap Rate
1.52
DSCR
$3,632
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,121 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,121
Mortgage P&I
35%
$1,255
Property Taxes
1%
$32
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908