Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.23% first-year return on $78,291 initial cash invested.
3.23%
Cash On Cash
7.39%
Cap Rate
1.25
DSCR
$3,692
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,481 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,481
Mortgage P&I
38%
$1,409
Property Taxes
5%
$197
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923