Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $75,939 initial cash invested.
0.4%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$3,180
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $3,155 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,155
Mortgage P&I
44%
$1,387
Property Taxes
4%
$142
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795