Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.18% first-year return on $81,609 initial cash invested.
3.18%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$3,719
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $3,503 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,719
Total Expenses
$3,503
Mortgage P&I
41%
$1,510
Property Taxes
3%
$97
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930