Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.11% first-year return on $77,850 initial cash invested.
3.11%
Cash On Cash
7.39%
Cap Rate
1.27
DSCR
$4,161
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $3,959 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,959
Mortgage P&I
33%
$1,386
Property Taxes
11%
$475
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040