Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.64% first-year return on $71,025 initial cash invested.
7.64%
Cash On Cash
9.26%
Cap Rate
1.46
DSCR
$4,055
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $3,603 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,055
Total Expenses
$3,603
Mortgage P&I
33%
$1,335
Property Taxes
6%
$234
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014