Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.84% first-year return on $78,039 initial cash invested.
4.84%
Cash On Cash
8.06%
Cap Rate
1.32
DSCR
$3,859
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $3,544 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,859
Total Expenses
$3,544
Mortgage P&I
38%
$1,452
Property Taxes
3%
$107
Home Insurance
3%
$100
HOA
1%
$33
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965