Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.98% first-year return on $77,808 initial cash invested.
8.98%
Cash On Cash
9.32%
Cap Rate
1.53
DSCR
$4,600
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $4,018 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$4,018
Mortgage P&I
31%
$1,446
Property Taxes
6%
$259
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150