Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.12% first-year return on $71,529 initial cash invested.
6.12%
Cash On Cash
8.45%
Cap Rate
1.39
DSCR
$3,367
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $3,002 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,367
Total Expenses
$3,002
Mortgage P&I
38%
$1,295
Property Taxes
0%
$1
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842