Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.53% first-year return on $81,882 initial cash invested.
9.53%
Cash On Cash
9.53%
Cap Rate
1.54
DSCR
$4,984
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $4,334 expenses = $650 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
$4,984
Total Expenses
$4,334
Mortgage P&I
31%
$1,566
Property Taxes
5%
$262
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246