Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $77,598 initial cash invested.
1.89%
Cash On Cash
7.04%
Cap Rate
1.2
DSCR
$4,033
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,033 income − $3,911 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,033
Total Expenses
$3,911
Mortgage P&I
34%
$1,381
Property Taxes
12%
$493
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008