Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $77,472 initial cash invested.
2.04%
Cash On Cash
7.33%
Cap Rate
1.19
DSCR
$3,755
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,755 income − $3,623 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,755
Total Expenses
$3,623
Mortgage P&I
39%
$1,447
Property Taxes
7%
$274
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939