Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.53% first-year return on $75,750 initial cash invested.
4.53%
Cash On Cash
8.08%
Cap Rate
1.3
DSCR
$3,579
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,293 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,293
Mortgage P&I
40%
$1,423
Property Taxes
2%
$56
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895