Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.38% first-year return on $77,262 initial cash invested.
2.38%
Cash On Cash
7.31%
Cap Rate
1.21
DSCR
$3,521
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $3,368 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,521
Total Expenses
$3,368
Mortgage P&I
40%
$1,424
Property Taxes
4%
$154
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880