Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.63% first-year return on $84,276 initial cash invested.
3.63%
Cash On Cash
7.97%
Cap Rate
1.25
DSCR
$4,244
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $3,989 expenses = $255 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
$4,244
Total Expenses
$3,989
Mortgage P&I
39%
$1,671
Property Taxes
4%
$168
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061