Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.84% first-year return on $76,275 initial cash invested.
3.84%
Cash On Cash
7.9%
Cap Rate
1.27
DSCR
$3,545
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $3,301 expenses = $244 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
$3,545
Total Expenses
$3,301
Mortgage P&I
41%
$1,440
Property Taxes
2%
$61
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886