Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.99% first-year return on $78,585 initial cash invested.
0.99%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$3,228
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,163 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,163
Mortgage P&I
44%
$1,417
Property Taxes
3%
$95
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807