Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $82,344 initial cash invested.
0.36%
Cash On Cash
6.52%
Cap Rate
1.11
DSCR
$3,421
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $3,396 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$3,396
Mortgage P&I
44%
$1,504
Property Taxes
4%
$140
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855