Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.19% first-year return on $76,653 initial cash invested.
0.19%
Cash On Cash
6.43%
Cap Rate
1.11
DSCR
$3,276
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,264 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,264
Mortgage P&I
41%
$1,354
Property Taxes
7%
$238
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819