Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.63% first-year return on $78,165 initial cash invested.
1.63%
Cash On Cash
7.11%
Cap Rate
1.19
DSCR
$4,078
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $3,972 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$3,972
Mortgage P&I
35%
$1,429
Property Taxes
12%
$492
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020