Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1% first-year return on $73,083 initial cash invested.
1%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$2,910
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,849 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,083
Downpayment
20%
$52,460
Closing costs
1%
$2,623
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,849
Mortgage P&I
44%
$1,288
Property Taxes
2%
$71
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728