Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.16% first-year return on $75,246 initial cash invested.
1.16%
Cash On Cash
6.91%
Cap Rate
1.15
DSCR
$3,287
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $3,214 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$3,214
Mortgage P&I
42%
$1,365
Property Taxes
5%
$176
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822