Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.88% first-year return on $77,010 initial cash invested.
4.88%
Cash On Cash
8%
Cap Rate
1.33
DSCR
$3,811
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $3,498 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$3,498
Mortgage P&I
37%
$1,408
Property Taxes
4%
$158
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953