Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.31% first-year return on $78,081 initial cash invested.
1.31%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$3,303
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,218 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,218
Mortgage P&I
43%
$1,432
Property Taxes
3%
$100
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826