Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.87% first-year return on $74,784 initial cash invested.
2.87%
Cash On Cash
7.19%
Cap Rate
1.24
DSCR
$3,328
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,149 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,149
Mortgage P&I
39%
$1,308
Property Taxes
4%
$149
Home Insurance
3%
$95
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832