Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.14% first-year return on $76,779 initial cash invested.
5.14%
Cash On Cash
7.88%
Cap Rate
1.35
DSCR
$3,754
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $3,425 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$3,425
Mortgage P&I
36%
$1,360
Property Taxes
4%
$142
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938