Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.58% first-year return on $81,252 initial cash invested.
1.58%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$3,851
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $3,744 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$3,744
Mortgage P&I
39%
$1,498
Property Taxes
7%
$275
Home Insurance
3%
$107
HOA
0%
$15
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963