Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.49% first-year return on $73,461 initial cash invested.
5.49%
Cash On Cash
8.21%
Cap Rate
1.39
DSCR
$4,205
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $3,869 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,205
Total Expenses
$3,869
Mortgage P&I
31%
$1,302
Property Taxes
10%
$419
Home Insurance
3%
$105
HOA
1%
$25
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051