Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.89% first-year return on $82,722 initial cash invested.
5.89%
Cash On Cash
8.31%
Cap Rate
1.39
DSCR
$4,846
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $4,440 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,722
Downpayment
20%
$61,640
Closing costs
1%
$3,082
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,846
Total Expenses
$4,440
Mortgage P&I
32%
$1,534
Property Taxes
10%
$468
Home Insurance
2%
$111
HOA
0%
$0
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212