Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.59% first-year return on $84,003 initial cash invested.
1.59%
Cash On Cash
7.19%
Cap Rate
1.16
DSCR
$3,793
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $3,682 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$3,682
Mortgage P&I
43%
$1,621
Property Taxes
3%
$126
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948