Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.55% first-year return on $76,800 initial cash invested.
5.55%
Cash On Cash
8.23%
Cap Rate
1.36
DSCR
$3,811
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $3,456 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$3,456
Mortgage P&I
37%
$1,414
Property Taxes
3%
$115
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953