Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.03% first-year return on $81,924 initial cash invested.
6.03%
Cash On Cash
8.39%
Cap Rate
1.38
DSCR
$4,417
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $4,005 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,417
Total Expenses
$4,005
Mortgage P&I
35%
$1,539
Property Taxes
5%
$227
Home Insurance
2%
$108
HOA
0%
$10
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104