Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.38% first-year return on $74,490 initial cash invested.
6.38%
Cash On Cash
8.53%
Cap Rate
1.42
DSCR
$4,303
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,303 income − $3,907 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$3,907
Mortgage P&I
31%
$1,344
Property Taxes
9%
$404
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076