Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.19% first-year return on $76,128 initial cash invested.
4.19%
Cash On Cash
7.75%
Cap Rate
1.32
DSCR
$4,132
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $3,866 expenses = $266 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
$4,132
Total Expenses
$3,866
Mortgage P&I
33%
$1,356
Property Taxes
10%
$429
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033