Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.83% first-year return on $84,570 initial cash invested.
5.83%
Cash On Cash
8.71%
Cap Rate
1.37
DSCR
$5,269
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,269 income − $4,858 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,269
Total Expenses
$4,858
Mortgage P&I
32%
$1,680
Property Taxes
10%
$537
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,317