Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2% first-year return on $73,650 initial cash invested.
2%
Cash On Cash
7.03%
Cap Rate
1.2
DSCR
$3,284
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,161 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,161
Mortgage P&I
40%
$1,298
Property Taxes
6%
$194
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821