Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.07% first-year return on $84,318 initial cash invested.
8.07%
Cash On Cash
9.15%
Cap Rate
1.46
DSCR
$4,902
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $4,335 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$4,335
Mortgage P&I
34%
$1,646
Property Taxes
5%
$222
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226