Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.92% first-year return on $77,031 initial cash invested.
5.92%
Cash On Cash
8.37%
Cap Rate
1.39
DSCR
$4,178
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $3,798 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$3,798
Mortgage P&I
34%
$1,414
Property Taxes
7%
$272
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044