Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.73% first-year return on $74,679 initial cash invested.
2.73%
Cash On Cash
7.48%
Cap Rate
1.25
DSCR
$4,149
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $3,979 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$3,979
Mortgage P&I
32%
$1,346
Property Taxes
12%
$507
Home Insurance
2%
$94
HOA
1%
$41
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037