Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.44% first-year return on $76,779 initial cash invested.
1.44%
Cash On Cash
6.81%
Cap Rate
1.16
DSCR
$3,162
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,070 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,070
Mortgage P&I
43%
$1,371
Property Taxes
3%
$85
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790