Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.91% first-year return on $75,729 initial cash invested.
8.91%
Cash On Cash
9.08%
Cap Rate
1.55
DSCR
$4,294
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $3,732 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$3,732
Mortgage P&I
31%
$1,345
Property Taxes
5%
$229
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074