Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.26% first-year return on $77,577 initial cash invested.
0.26%
Cash On Cash
6.43%
Cap Rate
1.1
DSCR
$3,028
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $3,011 expenses = $17 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
$3,028
Total Expenses
$3,011
Mortgage P&I
46%
$1,382
Property Taxes
1%
$36
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757