Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.36% first-year return on $77,535 initial cash invested.
1.36%
Cash On Cash
7.17%
Cap Rate
1.17
DSCR
$4,110
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,022 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,022
Mortgage P&I
35%
$1,442
Property Taxes
8%
$348
Home Insurance
2%
$100
HOA
4%
$160
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028