Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.27% first-year return on $81,315 initial cash invested.
0.27%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$3,409
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $3,391 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,315
Downpayment
20%
$60,300
Closing costs
1%
$3,015
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,409
Total Expenses
$3,391
Mortgage P&I
44%
$1,496
Property Taxes
4%
$153
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852