Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.94% first-year return on $76,107 initial cash invested.
3.94%
Cash On Cash
7.64%
Cap Rate
1.28
DSCR
$3,448
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,198 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$3,198
Mortgage P&I
40%
$1,373
Property Taxes
2%
$72
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862