Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.59% first-year return on $76,863 initial cash invested.
7.59%
Cash On Cash
8.59%
Cap Rate
1.47
DSCR
$3,885
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $3,399 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$3,399
Mortgage P&I
35%
$1,366
Property Taxes
2%
$69
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971