Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.82% first-year return on $76,842 initial cash invested.
6.82%
Cash On Cash
8.68%
Cap Rate
1.42
DSCR
$4,177
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,177 income − $3,740 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,842
Downpayment
20%
$56,040
Closing costs
1%
$2,802
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,177
Total Expenses
$3,740
Mortgage P&I
34%
$1,423
Property Taxes
5%
$219
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044