Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.18% first-year return on $84,276 initial cash invested.
1.18%
Cash On Cash
7.26%
Cap Rate
1.14
DSCR
$3,911
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,911 income − $3,828 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,911
Total Expenses
$3,828
Mortgage P&I
43%
$1,671
Property Taxes
4%
$168
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978