Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.47% first-year return on $83,394 initial cash invested.
0.47%
Cash On Cash
6.56%
Cap Rate
1.11
DSCR
$3,275
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,275 income − $3,242 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,275
Total Expenses
$3,242
Mortgage P&I
47%
$1,538
Property Taxes
1%
$20
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819