Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.93% first-year return on $72,600 initial cash invested.
3.93%
Cash On Cash
7.74%
Cap Rate
1.29
DSCR
$3,508
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $3,270 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$3,270
Mortgage P&I
37%
$1,298
Property Taxes
6%
$198
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877