Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $76,464 initial cash invested.
0.36%
Cash On Cash
6.54%
Cap Rate
1.11
DSCR
$3,283
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $3,260 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,464
Downpayment
20%
$55,680
Closing costs
1%
$2,784
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$3,260
Mortgage P&I
42%
$1,363
Property Taxes
6%
$200
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821