Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.94% first-year return on $71,130 initial cash invested.
2.94%
Cash On Cash
7.47%
Cap Rate
1.25
DSCR
$3,519
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,345 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,345
Mortgage P&I
36%
$1,260
Property Taxes
9%
$306
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880