Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.5% first-year return on $74,952 initial cash invested.
2.5%
Cash On Cash
7.24%
Cap Rate
1.22
DSCR
$3,477
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,321 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,477
Total Expenses
$3,321
Mortgage P&I
39%
$1,342
Property Taxes
5%
$178
Home Insurance
3%
$96
HOA
1%
$36
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869