Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.51% first-year return on $74,658 initial cash invested.
6.51%
Cash On Cash
8.5%
Cap Rate
1.42
DSCR
$3,908
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,503 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,503
Mortgage P&I
35%
$1,351
Property Taxes
4%
$172
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977