Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.34% first-year return on $78,690 initial cash invested.
5.34%
Cash On Cash
7.92%
Cap Rate
1.36
DSCR
$3,877
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $3,527 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$3,527
Mortgage P&I
36%
$1,403
Property Taxes
4%
$162
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969