Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.6% first-year return on $83,814 initial cash invested.
1.6%
Cash On Cash
6.87%
Cap Rate
1.18
DSCR
$4,025
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,025 income − $3,913 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,814
Downpayment
20%
$62,680
Closing costs
1%
$3,134
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,025
Total Expenses
$3,913
Mortgage P&I
38%
$1,521
Property Taxes
8%
$338
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006