Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.38% first-year return on $83,100 initial cash invested.
2.38%
Cash On Cash
7.55%
Cap Rate
1.21
DSCR
$4,391
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $4,226 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,391
Total Expenses
$4,226
Mortgage P&I
37%
$1,610
Property Taxes
9%
$397
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098