Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.18% first-year return on $77,850 initial cash invested.
4.18%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$4,076
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $3,805 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$3,805
Mortgage P&I
35%
$1,407
Property Taxes
8%
$342
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019