Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.61% first-year return on $74,385 initial cash invested.
4.61%
Cash On Cash
7.89%
Cap Rate
1.32
DSCR
$3,564
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $3,278 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$3,278
Mortgage P&I
38%
$1,337
Property Taxes
4%
$131
Home Insurance
3%
$94
HOA
0%
$4
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891