Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.29% first-year return on $71,130 initial cash invested.
2.29%
Cash On Cash
7.28%
Cap Rate
1.22
DSCR
$3,446
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $3,310 expenses = $136 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
$3,446
Total Expenses
$3,310
Mortgage P&I
37%
$1,260
Property Taxes
9%
$306
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862