Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $77,829 initial cash invested.
1.88%
Cash On Cash
7.44%
Cap Rate
1.2
DSCR
$4,189
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,189 income − $4,067 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,189
Total Expenses
$4,067
Mortgage P&I
35%
$1,477
Property Taxes
11%
$478
Home Insurance
2%
$101
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047