Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $76,149 initial cash invested.
1.01%
Cash On Cash
7.34%
Cap Rate
1.14
DSCR
$3,670
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $3,606 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$3,606
Mortgage P&I
40%
$1,482
Property Taxes
8%
$276
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918