Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.75% first-year return on $77,535 initial cash invested.
2.75%
Cash On Cash
7.34%
Cap Rate
1.25
DSCR
$4,102
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $3,924 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$3,924
Mortgage P&I
34%
$1,393
Property Taxes
11%
$471
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026