Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.29% first-year return on $83,730 initial cash invested.
2.29%
Cash On Cash
7.07%
Cap Rate
1.22
DSCR
$4,437
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $4,277 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$4,277
Mortgage P&I
34%
$1,507
Property Taxes
12%
$531
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109