Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.34% first-year return on $74,574 initial cash invested.
6.34%
Cash On Cash
8.49%
Cap Rate
1.4
DSCR
$3,804
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $3,410 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,410
Mortgage P&I
36%
$1,359
Property Taxes
3%
$131
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951