Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.68% first-year return on $71,970 initial cash invested.
1.68%
Cash On Cash
6.78%
Cap Rate
1.18
DSCR
$3,067
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $2,966 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$2,966
Mortgage P&I
40%
$1,227
Property Taxes
6%
$173
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767