Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.03% first-year return on $83,100 initial cash invested.
1.03%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$3,544
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,473
Mortgage P&I
43%
$1,533
Property Taxes
4%
$130
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886