Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.67% first-year return on $75,750 initial cash invested.
6.67%
Cash On Cash
8.54%
Cap Rate
1.43
DSCR
$4,179
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $3,758 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$3,758
Mortgage P&I
33%
$1,369
Property Taxes
7%
$287
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045