Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.36% first-year return on $81,042 initial cash invested.
1.36%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$4,087
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $3,995 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,042
Downpayment
20%
$60,040
Closing costs
1%
$3,002
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$3,995
Mortgage P&I
36%
$1,487
Property Taxes
11%
$442
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022