Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.27% first-year return on $71,718 initial cash invested.
1.27%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$3,401
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $3,325 expenses = $76 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
$3,401
Total Expenses
$3,325
Mortgage P&I
38%
$1,282
Property Taxes
9%
$320
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850