Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.56% first-year return on $77,598 initial cash invested.
1.56%
Cash On Cash
6.94%
Cap Rate
1.19
DSCR
$3,995
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,995 income − $3,894 expenses = $101 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
$3,995
Total Expenses
$3,894
Mortgage P&I
35%
$1,381
Property Taxes
12%
$493
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999