Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.62% first-year return on $83,793 initial cash invested.
0.62%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$3,807
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,764 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,764
Mortgage P&I
41%
$1,560
Property Taxes
7%
$263
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952