Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.34% first-year return on $76,884 initial cash invested.
0.34%
Cash On Cash
6.79%
Cap Rate
1.1
DSCR
$3,151
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $3,129 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$3,129
Mortgage P&I
46%
$1,439
Property Taxes
2%
$75
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788