Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.4% first-year return on $76,233 initial cash invested.
5.4%
Cash On Cash
8.04%
Cap Rate
1.37
DSCR
$3,938
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $3,595 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$3,595
Mortgage P&I
34%
$1,358
Property Taxes
5%
$216
Home Insurance
2%
$98
HOA
1%
$32
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984