Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.9% first-year return on $75,750 initial cash invested.
0.9%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$3,591
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $3,534 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,591
Total Expenses
$3,534
Mortgage P&I
38%
$1,370
Property Taxes
10%
$343
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898