Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.35% first-year return on $75,540 initial cash invested.
3.35%
Cash On Cash
8.36%
Cap Rate
1.23
DSCR
$3,641
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,641 income − $3,430 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,641
Total Expenses
$3,430
Mortgage P&I
43%
$1,551
Property Taxes
1%
$54
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910