Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.42% first-year return on $83,100 initial cash invested.
3.42%
Cash On Cash
7.27%
Cap Rate
1.26
DSCR
$3,711
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$3,474
Mortgage P&I
40%
$1,493
Property Taxes
2%
$72
Home Insurance
3%
$108
HOA
1%
$20
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928