Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.86% first-year return on $73,062 initial cash invested.
3.86%
Cash On Cash
7.62%
Cap Rate
1.28
DSCR
$3,344
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,109 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,109
Mortgage P&I
39%
$1,297
Property Taxes
3%
$110
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836