Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.48% first-year return on $71,655 initial cash invested.
2.48%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$3,148
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,000 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,000
Mortgage P&I
41%
$1,275
Property Taxes
4%
$123
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787