Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.41% first-year return on $78,627 initial cash invested.
0.41%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$3,623
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,623 income − $3,596 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,623
Total Expenses
$3,596
Mortgage P&I
41%
$1,474
Property Taxes
8%
$278
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906