Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.96% first-year return on $76,674 initial cash invested.
2.96%
Cash On Cash
7.48%
Cap Rate
1.24
DSCR
$3,830
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $3,641 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$3,641
Mortgage P&I
37%
$1,400
Property Taxes
8%
$303
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958