Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.86% first-year return on $77,997 initial cash invested.
3.86%
Cash On Cash
7.79%
Cap Rate
1.28
DSCR
$3,748
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,497 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,497
Mortgage P&I
39%
$1,453
Property Taxes
4%
$143
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937