Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $76,800 initial cash invested.
1.94%
Cash On Cash
6.95%
Cap Rate
1.18
DSCR
$3,158
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,034 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,034
Mortgage P&I
43%
$1,372
Property Taxes
2%
$48
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790