Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $77,619 initial cash invested.
2.97%
Cash On Cash
7.32%
Cap Rate
1.24
DSCR
$3,677
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $3,485 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,677
Total Expenses
$3,485
Mortgage P&I
38%
$1,393
Property Taxes
6%
$224
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919