Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.74% first-year return on $76,590 initial cash invested.
3.74%
Cash On Cash
7.84%
Cap Rate
1.3
DSCR
$4,574
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $4,335 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$4,335
Mortgage P&I
31%
$1,400
Property Taxes
14%
$641
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144