Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.77% first-year return on $77,577 initial cash invested.
5.77%
Cash On Cash
8.04%
Cap Rate
1.38
DSCR
$3,872
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $3,499 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$3,499
Mortgage P&I
35%
$1,373
Property Taxes
4%
$165
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968