Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.04% first-year return on $84,780 initial cash invested.
0.04%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$3,767
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $3,764 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,767
Total Expenses
$3,764
Mortgage P&I
44%
$1,650
Property Taxes
5%
$194
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942