Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.35% first-year return on $77,472 initial cash invested.
2.35%
Cash On Cash
7.42%
Cap Rate
1.21
DSCR
$3,795
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,643 expenses = $152 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
$3,795
Total Expenses
$3,643
Mortgage P&I
38%
$1,447
Property Taxes
7%
$274
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949