Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.87% first-year return on $71,718 initial cash invested.
0.87%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$3,355
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $3,303 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,718
Downpayment
20%
$51,160
Closing costs
1%
$2,558
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$3,303
Mortgage P&I
38%
$1,282
Property Taxes
10%
$320
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839