Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $78,249 initial cash invested.
1.89%
Cash On Cash
7.01%
Cap Rate
1.19
DSCR
$3,520
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,397 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$3,397
Mortgage P&I
40%
$1,413
Property Taxes
5%
$192
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880