Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.72% first-year return on $76,275 initial cash invested.
4.72%
Cash On Cash
8.16%
Cap Rate
1.31
DSCR
$3,652
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $3,352 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,352
Mortgage P&I
39%
$1,440
Property Taxes
2%
$61
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913