Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.95% first-year return on $76,317 initial cash invested.
4.95%
Cash On Cash
8.28%
Cap Rate
1.32
DSCR
$3,873
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $3,558 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,558
Mortgage P&I
37%
$1,447
Property Taxes
5%
$175
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968