Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.82% first-year return on $76,590 initial cash invested.
3.82%
Cash On Cash
7.74%
Cap Rate
1.28
DSCR
$3,696
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,452 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$3,452
Mortgage P&I
38%
$1,407
Property Taxes
5%
$173
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924