Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.19% first-year return on $72,600 initial cash invested.
7.19%
Cash On Cash
8.45%
Cap Rate
1.46
DSCR
$3,488
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,053 expenses = $435 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
$3,488
Total Expenses
$3,053
Mortgage P&I
36%
$1,255
Property Taxes
1%
$32
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872