Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.37% first-year return on $74,574 initial cash invested.
0.37%
Cash On Cash
6.71%
Cap Rate
1.11
DSCR
$3,092
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,069 expenses = $23 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
$3,092
Total Expenses
$3,069
Mortgage P&I
44%
$1,359
Property Taxes
4%
$131
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773