Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.78% first-year return on $83,100 initial cash invested.
1.78%
Cash On Cash
6.98%
Cap Rate
1.18
DSCR
$3,642
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,519 expenses = $123 cash flow
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
$3,642
Total Expenses
$3,519
Mortgage P&I
42%
$1,533
Property Taxes
4%
$130
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910