Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.85% first-year return on $72,642 initial cash invested.
9.85%
Cash On Cash
9.72%
Cap Rate
1.58
DSCR
$4,471
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $3,875 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,471
Total Expenses
$3,875
Mortgage P&I
30%
$1,333
Property Taxes
7%
$303
Home Insurance
2%
$92
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118