Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.16% first-year return on $77,283 initial cash invested.
2.16%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$3,507
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $3,368 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$3,368
Mortgage P&I
40%
$1,403
Property Taxes
5%
$179
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877