Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.71% first-year return on $77,829 initial cash invested.
1.71%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$4,168
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $4,057 expenses = $111 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
$4,168
Total Expenses
$4,057
Mortgage P&I
35%
$1,477
Property Taxes
11%
$478
Home Insurance
2%
$101
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042