Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.17% first-year return on $84,990 initial cash invested.
1.17%
Cash On Cash
6.88%
Cap Rate
1.15
DSCR
$4,036
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,953 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,953
Mortgage P&I
39%
$1,584
Property Taxes
7%
$280
Home Insurance
3%
$114
HOA
1%
$39
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009