Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $78,501 initial cash invested.
0.4%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$3,554
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $3,528 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$3,528
Mortgage P&I
41%
$1,470
Property Taxes
7%
$248
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888