Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.02% first-year return on $77,346 initial cash invested.
2.02%
Cash On Cash
7.28%
Cap Rate
1.2
DSCR
$3,766
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $3,636 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$3,636
Mortgage P&I
38%
$1,434
Property Taxes
7%
$276
Home Insurance
3%
$100
HOA
0%
$17
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942