Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.48% first-year return on $74,385 initial cash invested.
1.48%
Cash On Cash
6.96%
Cap Rate
1.16
DSCR
$3,189
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $3,097 expenses = $92 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
$3,189
Total Expenses
$3,097
Mortgage P&I
42%
$1,337
Property Taxes
4%
$131
Home Insurance
3%
$94
HOA
0%
$4
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797