Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.2% first-year return on $84,780 initial cash invested.
0.2%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$4,526
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $4,512 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$4,512
Mortgage P&I
36%
$1,615
Property Taxes
14%
$636
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132