Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.16% first-year return on $76,779 initial cash invested.
0.16%
Cash On Cash
6.38%
Cap Rate
1.1
DSCR
$3,045
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $3,035 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,045
Total Expenses
$3,035
Mortgage P&I
45%
$1,357
Property Taxes
4%
$118
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761