Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.81% first-year return on $77,577 initial cash invested.
1.81%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$3,221
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $3,104 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$3,104
Mortgage P&I
43%
$1,382
Property Taxes
1%
$36
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805