Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.12% first-year return on $82,008 initial cash invested.
3.12%
Cash On Cash
7.4%
Cap Rate
1.24
DSCR
$3,819
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,606 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,606
Mortgage P&I
40%
$1,514
Property Taxes
4%
$150
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955