Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.06% first-year return on $72,033 initial cash invested.
4.06%
Cash On Cash
7.91%
Cap Rate
1.3
DSCR
$3,685
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,685 income − $3,441 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,033
Downpayment
20%
$51,460
Closing costs
1%
$2,573
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$3,441
Mortgage P&I
35%
$1,304
Property Taxes
7%
$276
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921