Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.2% first-year return on $77,850 initial cash invested.
2.2%
Cash On Cash
7.17%
Cap Rate
1.19
DSCR
$3,259
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $3,116 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$3,116
Mortgage P&I
44%
$1,431
Property Taxes
1%
$21
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815