Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.26% first-year return on $77,199 initial cash invested.
4.26%
Cash On Cash
8.36%
Cap Rate
1.28
DSCR
$3,863
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,863 income − $3,589 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,863
Total Expenses
$3,589
Mortgage P&I
40%
$1,535
Property Taxes
3%
$131
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966