Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $81,882 initial cash invested.
1.26%
Cash On Cash
7.13%
Cap Rate
1.15
DSCR
$3,900
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $3,814 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$3,814
Mortgage P&I
40%
$1,566
Property Taxes
7%
$262
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975