Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.72% first-year return on $74,952 initial cash invested.
2.72%
Cash On Cash
7.23%
Cap Rate
1.24
DSCR
$3,726
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $3,556 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$3,556
Mortgage P&I
35%
$1,315
Property Taxes
10%
$354
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932