Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $81,546 initial cash invested.
3.55%
Cash On Cash
7.71%
Cap Rate
1.27
DSCR
$4,262
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,021 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,021
Mortgage P&I
36%
$1,534
Property Taxes
8%
$339
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,066