Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $76,380 initial cash invested.
0.49%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$3,205
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,174 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$3,174
Mortgage P&I
44%
$1,402
Property Taxes
4%
$132
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801