Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.45% first-year return on $75,750 initial cash invested.
7.45%
Cash On Cash
8.95%
Cap Rate
1.44
DSCR
$3,932
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $3,462 expenses = $470 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
$3,932
Total Expenses
$3,462
Mortgage P&I
36%
$1,423
Property Taxes
1%
$56
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983