Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $76,632 initial cash invested.
0.69%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,283
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $3,239 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$3,239
Mortgage P&I
42%
$1,367
Property Taxes
6%
$198
Home Insurance
3%
$99
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821