Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.09% first-year return on $77,283 initial cash invested.
8.09%
Cash On Cash
8.99%
Cap Rate
1.49
DSCR
$4,268
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $3,747 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$3,747
Mortgage P&I
33%
$1,424
Property Taxes
4%
$165
Home Insurance
2%
$96
HOA
0%
$13
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067