Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.07% first-year return on $71,718 initial cash invested.
1.07%
Cash On Cash
6.95%
Cap Rate
1.16
DSCR
$3,379
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $3,315 expenses = $64 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
$3,379
Total Expenses
$3,315
Mortgage P&I
38%
$1,282
Property Taxes
9%
$320
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845