Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.57% first-year return on $78,480 initial cash invested.
2.57%
Cash On Cash
7.04%
Cap Rate
1.22
DSCR
$3,358
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,190 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,190
Mortgage P&I
41%
$1,387
Property Taxes
3%
$88
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840