Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.74% first-year return on $78,291 initial cash invested.
2.74%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$3,622
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $3,443 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$3,443
Mortgage P&I
40%
$1,439
Property Taxes
4%
$148
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906