Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.57% first-year return on $81,966 initial cash invested.
0.57%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$3,743
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $3,704 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,743
Total Expenses
$3,704
Mortgage P&I
40%
$1,484
Property Taxes
8%
$315
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936