Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $71,821 initial cash invested.
0.43%
Cash On Cash
6.94%
Cap Rate
1.12
DSCR
$4,787
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $4,761 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,821
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,787
Total Expenses
$4,761
Mortgage P&I
37%
$1,762
Property Taxes
13%
$616
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,197