Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.32% first-year return on $82,827 initial cash invested.
0.32%
Cash On Cash
6.84%
Cap Rate
1.1
DSCR
$3,539
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $3,517 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$3,517
Mortgage P&I
45%
$1,596
Property Taxes
3%
$111
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885