Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.64% first-year return on $76,254 initial cash invested.
1.64%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$3,162
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,058 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,254
Downpayment
20%
$55,480
Closing costs
1%
$2,774
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,058
Mortgage P&I
43%
$1,374
Property Taxes
2%
$66
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790