Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.47% first-year return on $76,800 initial cash invested.
7.47%
Cash On Cash
8.69%
Cap Rate
1.47
DSCR
$4,143
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $3,665 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$3,665
Mortgage P&I
33%
$1,384
Property Taxes
5%
$194
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036