Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.06% first-year return on $82,764 initial cash invested.
0.06%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,304
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,300 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,300
Mortgage P&I
46%
$1,534
Property Taxes
2%
$70
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826