Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.62% first-year return on $76,128 initial cash invested.
2.62%
Cash On Cash
7.28%
Cap Rate
1.24
DSCR
$3,941
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,941 income − $3,775 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,128
Downpayment
20%
$55,360
Closing costs
1%
$2,768
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,941
Total Expenses
$3,775
Mortgage P&I
34%
$1,356
Property Taxes
11%
$429
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985