Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.43% first-year return on $82,449 initial cash invested.
1.43%
Cash On Cash
6.83%
Cap Rate
1.16
DSCR
$3,558
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,460 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,460
Mortgage P&I
42%
$1,506
Property Taxes
4%
$136
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890