Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $81,798 initial cash invested.
0.56%
Cash On Cash
7.01%
Cap Rate
1.12
DSCR
$3,821
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $3,783 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$3,783
Mortgage P&I
41%
$1,584
Property Taxes
7%
$262
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955