Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.94% first-year return on $84,024 initial cash invested.
4.94%
Cash On Cash
7.98%
Cap Rate
1.32
DSCR
$4,105
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $3,759 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,105
Total Expenses
$3,759
Mortgage P&I
39%
$1,582
Property Taxes
2%
$95
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026