Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.82% first-year return on $84,927 initial cash invested.
9.82%
Cash On Cash
9.56%
Cap Rate
1.54
DSCR
$4,996
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $4,301 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,996
Total Expenses
$4,301
Mortgage P&I
33%
$1,643
Property Taxes
3%
$144
Home Insurance
2%
$116
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249