Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.44% first-year return on $76,779 initial cash invested.
9.44%
Cash On Cash
9.41%
Cap Rate
1.55
DSCR
$4,347
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $3,743 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$3,743
Mortgage P&I
33%
$1,417
Property Taxes
3%
$141
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087