Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.21% first-year return on $84,591 initial cash invested.
1.21%
Cash On Cash
7.07%
Cap Rate
1.15
DSCR
$4,007
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $3,922 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,007
Total Expenses
$3,922
Mortgage P&I
41%
$1,623
Property Taxes
7%
$271
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002