Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.09% first-year return on $84,150 initial cash invested.
4.09%
Cash On Cash
7.82%
Cap Rate
1.29
DSCR
$4,314
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $4,027 expenses = $287 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
$4,314
Total Expenses
$4,027
Mortgage P&I
37%
$1,593
Property Taxes
5%
$232
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,078