Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.31% first-year return on $84,129 initial cash invested.
2.31%
Cash On Cash
7.42%
Cap Rate
1.2
DSCR
$4,133
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $3,971 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,133
Total Expenses
$3,971
Mortgage P&I
39%
$1,620
Property Taxes
6%
$258
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033