Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.76% first-year return on $84,150 initial cash invested.
3.76%
Cash On Cash
7.73%
Cap Rate
1.27
DSCR
$4,271
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,271 income − $4,007 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,271
Total Expenses
$4,007
Mortgage P&I
37%
$1,593
Property Taxes
5%
$232
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068