Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.43% first-year return on $83,394 initial cash invested.
2.43%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$4,355
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,355 income − $4,186 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,355
Total Expenses
$4,186
Mortgage P&I
36%
$1,581
Property Taxes
10%
$427
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089