Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.32% first-year return on $75,876 initial cash invested.
0.32%
Cash On Cash
6.67%
Cap Rate
1.11
DSCR
$3,397
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $3,377 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$3,377
Mortgage P&I
41%
$1,377
Property Taxes
8%
$257
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849