Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.89% first-year return on $76,464 initial cash invested.
0.89%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$3,350
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,293 expenses = $57 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
$3,350
Total Expenses
$3,293
Mortgage P&I
41%
$1,363
Property Taxes
6%
$200
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838