Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.27% first-year return on $78,207 initial cash invested.
9.27%
Cash On Cash
9.46%
Cap Rate
1.54
DSCR
$4,738
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $4,134 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$4,134
Mortgage P&I
31%
$1,465
Property Taxes
6%
$294
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,184